[SKPRES] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 130.41%
YoY- -46.86%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 461,931 368,991 220,031 223,990 181,135 187,626 144,752 21.31%
PBT 60,848 42,940 27,701 9,621 14,037 25,283 14,994 26.26%
Tax -15,340 -8,852 -7,680 -3,552 -2,616 -5,050 -2,994 31.26%
NP 45,508 34,088 20,021 6,069 11,421 20,233 12,000 24.85%
-
NP to SH 45,508 34,088 20,021 6,069 11,421 20,233 12,000 24.85%
-
Tax Rate 25.21% 20.61% 27.72% 36.92% 18.64% 19.97% 19.97% -
Total Cost 416,423 334,903 200,010 217,921 169,714 167,393 132,752 20.96%
-
Net Worth 189,680 179,636 155,713 137,893 127,050 125,674 108,292 9.78%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 11,714 14,982 8,982 - - - - -
Div Payout % 25.74% 43.95% 44.86% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 189,680 179,636 155,713 137,893 127,050 125,674 108,292 9.78%
NOSH 903,240 598,787 598,897 599,538 577,500 598,452 601,624 7.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.85% 9.24% 9.10% 2.71% 6.31% 10.78% 8.29% -
ROE 23.99% 18.98% 12.86% 4.40% 8.99% 16.10% 11.08% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.14 61.62 36.74 37.36 31.37 31.35 24.06 13.37%
EPS 5.04 5.69 3.34 1.01 1.98 3.38 1.99 16.73%
DPS 1.30 2.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.30 0.26 0.23 0.22 0.21 0.18 2.60%
Adjusted Per Share Value based on latest NOSH - 599,538
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.58 23.63 14.09 14.34 11.60 12.02 9.27 21.31%
EPS 2.91 2.18 1.28 0.39 0.73 1.30 0.77 24.78%
DPS 0.75 0.96 0.58 0.00 0.00 0.00 0.00 -
NAPS 0.1215 0.115 0.0997 0.0883 0.0814 0.0805 0.0694 9.77%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.35 0.18 0.15 0.11 0.06 0.11 0.08 -
P/RPS 0.68 0.29 0.41 0.29 0.19 0.35 0.33 12.79%
P/EPS 6.95 3.16 4.49 10.87 3.03 3.25 4.01 9.58%
EY 14.40 31.63 22.29 9.20 32.96 30.74 24.93 -8.73%
DY 3.71 13.89 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.60 0.58 0.48 0.27 0.52 0.44 24.86%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 28/02/11 23/02/10 27/02/09 28/02/08 26/02/07 -
Price 0.35 0.33 0.18 0.11 0.06 0.09 0.14 -
P/RPS 0.68 0.54 0.49 0.29 0.19 0.29 0.58 2.68%
P/EPS 6.95 5.80 5.38 10.87 3.03 2.66 7.02 -0.16%
EY 14.40 17.25 18.57 9.20 32.96 37.57 14.25 0.17%
DY 3.71 7.58 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.10 0.69 0.48 0.27 0.43 0.78 13.51%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment