[SKPRES] QoQ TTM 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- 12.17%
YoY- 46.92%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 461,931 493,887 482,508 419,096 368,991 303,106 251,892 49.54%
PBT 60,848 62,804 59,173 50,420 42,940 37,434 33,124 49.71%
Tax -15,340 -15,195 -14,566 -12,183 -8,852 -7,596 -6,128 83.84%
NP 45,508 47,609 44,607 38,237 34,088 29,838 26,996 41.41%
-
NP to SH 45,508 47,609 44,607 38,237 34,088 29,838 26,996 41.41%
-
Tax Rate 25.21% 24.19% 24.62% 24.16% 20.61% 20.29% 18.50% -
Total Cost 416,423 446,278 437,901 380,859 334,903 273,268 224,896 50.50%
-
Net Worth 189,680 207,259 189,448 179,250 179,636 173,671 161,643 11.19%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 11,714 20,696 8,981 8,981 14,982 11,989 11,989 -1.52%
Div Payout % 25.74% 43.47% 20.14% 23.49% 43.95% 40.18% 44.41% -
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 189,680 207,259 189,448 179,250 179,636 173,671 161,643 11.19%
NOSH 903,240 901,127 902,137 597,500 598,787 598,866 598,681 31.38%
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 9.85% 9.64% 9.24% 9.12% 9.24% 9.84% 10.72% -
ROE 23.99% 22.97% 23.55% 21.33% 18.98% 17.18% 16.70% -
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 51.14 54.81 53.48 70.14 61.62 50.61 42.07 13.83%
EPS 5.04 5.28 4.94 6.40 5.69 4.98 4.51 7.65%
DPS 1.30 2.30 1.00 1.50 2.50 2.00 2.00 -24.86%
NAPS 0.21 0.23 0.21 0.30 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 29.56 31.60 30.88 26.82 23.61 19.40 16.12 49.54%
EPS 2.91 3.05 2.85 2.45 2.18 1.91 1.73 41.21%
DPS 0.75 1.32 0.57 0.57 0.96 0.77 0.77 -1.73%
NAPS 0.1214 0.1326 0.1212 0.1147 0.1149 0.1111 0.1034 11.23%
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 0.68 0.64 0.65 0.47 0.29 0.32 0.40 42.21%
P/EPS 6.95 6.62 7.08 5.16 3.16 3.21 3.77 50.06%
EY 14.40 15.10 14.13 19.39 31.63 31.14 26.52 -33.31%
DY 3.71 6.56 2.84 4.55 13.89 12.50 11.76 -53.49%
P/NAPS 1.67 1.52 1.67 1.10 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 0.68 0.69 0.69 0.50 0.54 0.38 0.40 42.21%
P/EPS 6.95 7.19 7.48 5.47 5.80 3.81 3.77 50.06%
EY 14.40 13.90 13.36 18.28 17.25 26.22 26.52 -33.31%
DY 3.71 6.04 2.69 4.29 7.58 10.53 11.76 -53.49%
P/NAPS 1.67 1.65 1.76 1.17 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