[SKPRES] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -13.07%
YoY- -36.54%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,553,318 1,016,165 545,448 390,343 461,931 368,991 220,031 38.46%
PBT 115,777 94,152 52,190 38,262 60,848 42,940 27,701 26.88%
Tax -23,375 -22,076 -13,228 -9,381 -15,340 -8,852 -7,680 20.36%
NP 92,402 72,076 38,962 28,881 45,508 34,088 20,021 29.00%
-
NP to SH 92,471 72,007 38,962 28,881 45,508 34,088 20,021 29.01%
-
Tax Rate 20.19% 23.45% 25.35% 24.52% 25.21% 20.61% 27.72% -
Total Cost 1,460,916 944,089 506,486 361,462 416,423 334,903 200,010 39.25%
-
Net Worth 400,870 307,325 234,133 216,559 189,680 179,636 155,713 17.05%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 11,714 14,982 8,982 -
Div Payout % - - - - 25.74% 43.95% 44.86% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 400,870 307,325 234,133 216,559 189,680 179,636 155,713 17.05%
NOSH 1,179,031 1,097,590 900,512 902,333 903,240 598,787 598,897 11.93%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.95% 7.09% 7.14% 7.40% 9.85% 9.24% 9.10% -
ROE 23.07% 23.43% 16.64% 13.34% 23.99% 18.98% 12.86% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 131.75 92.58 60.57 43.26 51.14 61.62 36.74 23.69%
EPS 7.84 6.56 4.33 3.20 5.04 5.69 3.34 15.26%
DPS 0.00 0.00 0.00 0.00 1.30 2.50 1.50 -
NAPS 0.34 0.28 0.26 0.24 0.21 0.30 0.26 4.56%
Adjusted Per Share Value based on latest NOSH - 902,333
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 99.40 65.02 34.90 24.98 29.56 23.61 14.08 38.46%
EPS 5.92 4.61 2.49 1.85 2.91 2.18 1.28 29.04%
DPS 0.00 0.00 0.00 0.00 0.75 0.96 0.57 -
NAPS 0.2565 0.1967 0.1498 0.1386 0.1214 0.1149 0.0996 17.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.29 1.31 0.64 0.31 0.35 0.18 0.15 -
P/RPS 0.98 1.41 1.06 0.72 0.68 0.29 0.41 15.61%
P/EPS 16.45 19.97 14.79 9.69 6.95 3.16 4.49 24.13%
EY 6.08 5.01 6.76 10.32 14.40 31.63 22.29 -19.45%
DY 0.00 0.00 0.00 0.00 3.71 13.89 10.00 -
P/NAPS 3.79 4.68 2.46 1.29 1.67 0.60 0.58 36.69%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 19/02/16 16/02/15 17/02/14 26/02/13 29/02/12 28/02/11 -
Price 1.37 1.32 0.79 0.32 0.35 0.33 0.18 -
P/RPS 1.04 1.43 1.30 0.74 0.68 0.54 0.49 13.35%
P/EPS 17.47 20.12 18.26 10.00 6.95 5.80 5.38 21.66%
EY 5.72 4.97 5.48 10.00 14.40 17.25 18.57 -17.80%
DY 0.00 0.00 0.00 0.00 3.71 7.58 8.33 -
P/NAPS 4.03 4.71 3.04 1.33 1.67 1.10 0.69 34.16%

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