[SKPRES] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -10.13%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,554,012 1,008,584 543,972 428,898 487,802 338,220 218,410 38.64%
PBT 107,814 95,526 53,720 43,466 64,180 39,410 28,034 25.14%
Tax -25,876 -22,884 -13,364 -10,628 -16,576 -10,550 -6,800 24.92%
NP 81,938 72,642 40,356 32,838 47,604 28,860 21,234 25.21%
-
NP to SH 81,938 72,642 40,356 32,838 47,604 28,860 21,234 25.21%
-
Tax Rate 24.00% 23.96% 24.88% 24.45% 25.83% 26.77% 24.26% -
Total Cost 1,472,074 935,942 503,616 396,060 440,198 309,360 197,176 39.75%
-
Net Worth 357,757 290,999 243,216 216,514 207,365 173,638 149,957 15.57%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 23,441 - - -
Div Payout % - - - - 49.24% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 357,757 290,999 243,216 216,514 207,365 173,638 149,957 15.57%
NOSH 1,154,056 1,077,774 900,803 902,142 901,590 598,755 599,830 11.51%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.27% 7.20% 7.42% 7.66% 9.76% 8.53% 9.72% -
ROE 22.90% 24.96% 16.59% 15.17% 22.96% 16.62% 14.16% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 134.66 93.58 60.39 47.54 54.10 56.49 36.41 24.33%
EPS 7.10 6.74 4.48 3.64 5.28 4.82 3.54 12.28%
DPS 0.00 0.00 0.00 0.00 2.60 0.00 0.00 -
NAPS 0.31 0.27 0.27 0.24 0.23 0.29 0.25 3.64%
Adjusted Per Share Value based on latest NOSH - 899,259
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 99.44 64.54 34.81 27.45 31.21 21.64 13.98 38.63%
EPS 5.24 4.65 2.58 2.10 3.05 1.85 1.36 25.18%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.2289 0.1862 0.1556 0.1385 0.1327 0.1111 0.096 15.56%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.30 1.31 0.71 0.35 0.35 0.16 0.15 -
P/RPS 0.97 1.40 1.18 0.74 0.65 0.28 0.41 15.41%
P/EPS 18.31 19.44 15.85 9.62 6.63 3.32 4.24 27.58%
EY 5.46 5.15 6.31 10.40 15.09 30.13 23.60 -21.63%
DY 0.00 0.00 0.00 0.00 7.43 0.00 0.00 -
P/NAPS 4.19 4.85 2.63 1.46 1.52 0.55 0.60 38.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 27/11/15 21/11/14 21/11/13 05/11/12 30/11/11 24/11/10 -
Price 1.31 1.40 0.725 0.345 0.38 0.19 0.15 -
P/RPS 0.97 1.50 1.20 0.73 0.70 0.34 0.41 15.41%
P/EPS 18.45 20.77 16.18 9.48 7.20 3.94 4.24 27.74%
EY 5.42 4.81 6.18 10.55 13.89 25.37 23.60 -21.72%
DY 0.00 0.00 0.00 0.00 6.84 0.00 0.00 -
P/NAPS 4.23 5.19 2.69 1.44 1.65 0.66 0.60 38.43%

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