[SKPRES] YoY Annualized Quarter 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- -11.35%
YoY- -34.94%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,809,365 1,092,078 562,881 402,974 445,832 388,720 221,000 41.92%
PBT 125,242 106,028 54,890 38,724 60,284 46,381 31,456 25.86%
Tax -30,058 -25,404 -13,938 -9,613 -15,542 -11,333 -7,157 26.99%
NP 95,184 80,624 40,952 29,110 44,741 35,048 24,298 25.52%
-
NP to SH 95,184 80,624 40,952 29,110 44,741 35,048 24,298 25.52%
-
Tax Rate 24.00% 23.96% 25.39% 24.82% 25.78% 24.43% 22.75% -
Total Cost 1,714,181 1,011,454 521,929 373,864 401,090 353,672 196,701 43.40%
-
Net Worth 401,188 303,423 234,182 215,634 188,921 179,630 155,863 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 - - - - 15,593 11,975 7,992 -
Div Payout % - - - - 34.85% 34.17% 32.89% -
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 401,188 303,423 234,182 215,634 188,921 179,630 155,863 17.05%
NOSH 1,179,966 1,083,655 900,703 898,477 899,624 598,769 599,473 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 5.26% 7.38% 7.28% 7.22% 10.04% 9.02% 10.99% -
ROE 23.73% 26.57% 17.49% 13.50% 23.68% 19.51% 15.59% -
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 153.34 100.78 62.49 44.85 49.56 64.92 36.87 26.78%
EPS 8.07 7.44 4.55 3.24 4.97 5.85 4.05 12.16%
DPS 0.00 0.00 0.00 0.00 1.73 2.00 1.33 -
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 115.88 69.94 36.05 25.81 28.55 24.89 14.15 41.92%
EPS 6.10 5.16 2.62 1.86 2.87 2.24 1.56 25.49%
DPS 0.00 0.00 0.00 0.00 1.00 0.77 0.51 -
NAPS 0.2569 0.1943 0.15 0.1381 0.121 0.115 0.0998 17.05%
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 0.84 1.30 1.02 0.69 0.71 0.28 0.41 12.68%
P/EPS 15.99 17.61 14.08 9.57 7.04 3.08 3.70 27.59%
EY 6.25 5.68 7.10 10.45 14.21 32.52 27.02 -21.63%
DY 0.00 0.00 0.00 0.00 4.95 11.11 8.89 -
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 0.89 1.31 1.26 0.71 0.71 0.51 0.49 10.44%
P/EPS 16.98 17.74 17.38 9.88 7.04 5.64 4.44 25.02%
EY 5.89 5.64 5.76 10.13 14.21 17.74 22.52 -20.01%
DY 0.00 0.00 0.00 0.00 4.95 6.06 7.41 -
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