[SKPRES] YoY Cumulative 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- 32.97%
YoY- -34.94%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,357,024 819,059 422,161 302,231 334,374 291,540 165,750 41.92%
PBT 93,932 79,521 41,168 29,043 45,213 34,786 23,592 25.86%
Tax -22,544 -19,053 -10,454 -7,210 -11,657 -8,500 -5,368 26.99%
NP 71,388 60,468 30,714 21,833 33,556 26,286 18,224 25.52%
-
NP to SH 71,388 60,468 30,714 21,833 33,556 26,286 18,224 25.52%
-
Tax Rate 24.00% 23.96% 25.39% 24.83% 25.78% 24.44% 22.75% -
Total Cost 1,285,636 758,591 391,447 280,398 300,818 265,254 147,526 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 - - - - 11,695 8,981 5,994 -
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 17.79% 19.93% 13.12% 10.13% 17.76% 14.63% 11.69% -
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 115.01 75.58 46.87 33.64 37.17 48.69 27.65 26.78%
EPS 6.05 5.58 3.41 2.43 3.73 4.39 3.04 12.14%
DPS 0.00 0.00 0.00 0.00 1.30 1.50 1.00 -
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 86.91 52.45 27.04 19.36 21.41 18.67 10.62 41.91%
EPS 4.57 3.87 1.97 1.40 2.15 1.68 1.17 25.46%
DPS 0.00 0.00 0.00 0.00 0.75 0.58 0.38 -
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 1.12 1.73 1.37 0.92 0.94 0.37 0.54 12.91%
P/EPS 21.32 23.48 18.77 12.76 9.38 4.10 4.93 27.61%
EY 4.69 4.26 5.33 7.84 10.66 24.39 20.27 -21.62%
DY 0.00 0.00 0.00 0.00 3.71 8.33 6.67 -
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 1.19 1.75 1.69 0.95 0.94 0.68 0.65 10.59%
P/EPS 22.64 23.66 23.17 13.17 9.38 7.52 5.92 25.02%
EY 4.42 4.23 4.32 7.59 10.66 13.30 16.89 -20.00%
DY 0.00 0.00 0.00 0.00 3.71 4.55 5.56 -
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