[SKPRES] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 5.12%
YoY- 40.38%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 445,832 487,802 490,888 414,834 388,720 338,220 237,240 51.99%
PBT 60,284 64,180 63,048 49,646 46,381 39,410 28,036 66.20%
Tax -15,542 -16,576 -15,776 -12,802 -11,333 -10,550 -6,244 83.15%
NP 44,741 47,604 47,272 36,844 35,048 28,860 21,792 61.18%
-
NP to SH 44,741 47,604 47,272 36,844 35,048 28,860 21,792 61.18%
-
Tax Rate 25.78% 25.83% 25.02% 25.79% 24.43% 26.77% 22.27% -
Total Cost 401,090 440,198 443,616 377,990 353,672 309,360 215,448 51.04%
-
Net Worth 188,921 207,365 189,448 119,683 179,630 173,638 161,643 10.90%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 15,593 23,441 - 8,976 11,975 - - -
Div Payout % 34.85% 49.24% - 24.36% 34.17% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 188,921 207,365 189,448 119,683 179,630 173,638 161,643 10.90%
NOSH 899,624 901,590 902,137 598,419 598,769 598,755 598,681 31.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.04% 9.76% 9.63% 8.88% 9.02% 8.53% 9.19% -
ROE 23.68% 22.96% 24.95% 30.78% 19.51% 16.62% 13.48% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 49.56 54.10 54.41 69.32 64.92 56.49 39.63 15.99%
EPS 4.97 5.28 5.24 4.09 5.85 4.82 3.64 22.95%
DPS 1.73 2.60 0.00 1.50 2.00 0.00 0.00 -
NAPS 0.21 0.23 0.21 0.20 0.30 0.29 0.27 -15.36%
Adjusted Per Share Value based on latest NOSH - 597,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.53 31.21 31.41 26.55 24.87 21.64 15.18 52.00%
EPS 2.86 3.05 3.02 2.36 2.24 1.85 1.39 61.41%
DPS 1.00 1.50 0.00 0.57 0.77 0.00 0.00 -
NAPS 0.1209 0.1327 0.1212 0.0766 0.1149 0.1111 0.1034 10.93%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.35 0.35 0.35 0.33 0.18 0.16 0.17 -
P/RPS 0.71 0.65 0.64 0.48 0.28 0.28 0.43 39.48%
P/EPS 7.04 6.63 6.68 5.36 3.08 3.32 4.67 31.30%
EY 14.21 15.09 14.97 18.66 32.52 30.13 21.41 -23.81%
DY 4.95 7.43 0.00 4.55 11.11 0.00 0.00 -
P/NAPS 1.67 1.52 1.67 1.65 0.60 0.55 0.63 90.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 05/11/12 27/08/12 30/05/12 29/02/12 30/11/11 25/08/11 -
Price 0.35 0.38 0.37 0.35 0.33 0.19 0.17 -
P/RPS 0.71 0.70 0.68 0.50 0.51 0.34 0.43 39.48%
P/EPS 7.04 7.20 7.06 5.68 5.64 3.94 4.67 31.30%
EY 14.21 13.89 14.16 17.59 17.74 25.37 21.41 -23.81%
DY 4.95 6.84 0.00 4.29 6.06 0.00 0.00 -
P/NAPS 1.67 1.65 1.76 1.75 1.10 0.66 0.63 90.97%

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