Highlights

[SKPRES] QoQ Annualized Quarter Result on 2017-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     2.58%    YoY -     67.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,722,072 2,104,507 2,183,637 2,238,068 2,099,504 1,943,564 1,809,365 -3.25%
  QoQ % -18.17% -3.62% -2.43% 6.60% 8.02% 7.42% -
  Horiz. % 95.18% 116.31% 120.69% 123.69% 116.04% 107.42% 100.00%
PBT 133,804 162,294 172,753 180,078 175,556 138,513 125,242 4.52%
  QoQ % -17.55% -6.05% -4.07% 2.58% 26.74% 10.60% -
  Horiz. % 106.84% 129.58% 137.93% 143.78% 140.17% 110.60% 100.00%
Tax -30,856 -35,276 -41,461 -43,218 -42,132 -35,197 -30,058 1.77%
  QoQ % 12.53% 14.92% 4.06% -2.58% -19.70% -17.09% -
  Horiz. % 102.65% 117.36% 137.93% 143.78% 140.17% 117.09% 100.00%
NP 102,948 127,018 131,292 136,860 133,424 103,316 95,184 5.38%
  QoQ % -18.95% -3.26% -4.07% 2.58% 29.14% 8.54% -
  Horiz. % 108.16% 133.44% 137.93% 143.78% 140.17% 108.54% 100.00%
NP to SH 102,948 127,101 131,292 136,860 133,424 103,316 95,184 5.38%
  QoQ % -19.00% -3.19% -4.07% 2.58% 29.14% 8.54% -
  Horiz. % 108.16% 133.53% 137.93% 143.78% 140.17% 108.54% 100.00%
Tax Rate 23.06 % 21.74 % 24.00 % 24.00 % 24.00 % 25.41 % 24.00 % -2.64%
  QoQ % 6.07% -9.42% 0.00% 0.00% -5.55% 5.87% -
  Horiz. % 96.08% 90.58% 100.00% 100.00% 100.00% 105.88% 100.00%
Total Cost 1,619,124 1,977,489 2,052,345 2,101,208 1,966,080 1,840,248 1,714,181 -3.74%
  QoQ % -18.12% -3.65% -2.33% 6.87% 6.84% 7.35% -
  Horiz. % 94.45% 115.36% 119.73% 122.58% 114.69% 107.35% 100.00%
Net Worth 587,588 552,886 528,313 552,886 504,647 444,740 401,188 29.06%
  QoQ % 6.28% 4.65% -4.44% 9.56% 13.47% 10.86% -
  Horiz. % 146.46% 137.81% 131.69% 137.81% 125.79% 110.86% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 587,588 552,886 528,313 552,886 504,647 444,740 401,188 29.06%
  QoQ % 6.28% 4.65% -4.44% 9.56% 13.47% 10.86% -
  Horiz. % 146.46% 137.81% 131.69% 137.81% 125.79% 110.86% 100.00%
NOSH 1,250,188 1,228,637 1,228,637 1,228,637 1,230,848 1,170,369 1,179,966 3.94%
  QoQ % 1.75% 0.00% 0.00% -0.18% 5.17% -0.81% -
  Horiz. % 105.95% 104.12% 104.12% 104.12% 104.31% 99.19% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.98 % 6.04 % 6.01 % 6.12 % 6.36 % 5.32 % 5.26 % 8.95%
  QoQ % -0.99% 0.50% -1.80% -3.77% 19.55% 1.14% -
  Horiz. % 113.69% 114.83% 114.26% 116.35% 120.91% 101.14% 100.00%
ROE 17.52 % 22.99 % 24.85 % 24.75 % 26.44 % 23.23 % 23.73 % -18.36%
  QoQ % -23.79% -7.48% 0.40% -6.39% 13.82% -2.11% -
  Horiz. % 73.83% 96.88% 104.72% 104.30% 111.42% 97.89% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 137.74 171.29 177.73 182.16 170.57 166.06 153.34 -6.92%
  QoQ % -19.59% -3.62% -2.43% 6.79% 2.72% 8.30% -
  Horiz. % 89.83% 111.71% 115.91% 118.79% 111.24% 108.30% 100.00%
EPS 8.28 10.34 10.69 11.14 10.84 8.83 8.07 1.73%
  QoQ % -19.92% -3.27% -4.04% 2.77% 22.76% 9.42% -
  Horiz. % 102.60% 128.13% 132.47% 138.04% 134.32% 109.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4700 0.4500 0.4300 0.4500 0.4100 0.3800 0.3400 24.17%
  QoQ % 4.44% 4.65% -4.44% 9.76% 7.89% 11.76% -
  Horiz. % 138.24% 132.35% 126.47% 132.35% 120.59% 111.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 137.74 168.34 174.66 179.02 167.93 155.46 144.73 -3.26%
  QoQ % -18.18% -3.62% -2.44% 6.60% 8.02% 7.41% -
  Horiz. % 95.17% 116.31% 120.68% 123.69% 116.03% 107.41% 100.00%
EPS 8.28 10.17 10.50 10.95 10.67 8.26 7.61 5.80%
  QoQ % -18.58% -3.14% -4.11% 2.62% 29.18% 8.54% -
  Horiz. % 108.80% 133.64% 137.98% 143.89% 140.21% 108.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4700 0.4422 0.4226 0.4422 0.4037 0.3557 0.3209 29.06%
  QoQ % 6.29% 4.64% -4.43% 9.54% 13.49% 10.84% -
  Horiz. % 146.46% 137.80% 131.69% 137.80% 125.80% 110.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.4000 1.5800 2.2800 1.5000 1.3100 1.2700 1.2900 -
P/RPS 1.02 0.92 1.28 0.82 0.77 0.76 0.84 13.86%
  QoQ % 10.87% -28.12% 56.10% 6.49% 1.32% -9.52% -
  Horiz. % 121.43% 109.52% 152.38% 97.62% 91.67% 90.48% 100.00%
P/EPS 17.00 15.27 21.34 13.47 12.08 14.39 15.99 4.18%
  QoQ % 11.33% -28.44% 58.43% 11.51% -16.05% -10.01% -
  Horiz. % 106.32% 95.50% 133.46% 84.24% 75.55% 89.99% 100.00%
EY 5.88 6.55 4.69 7.43 8.27 6.95 6.25 -4.00%
  QoQ % -10.23% 39.66% -36.88% -10.16% 18.99% 11.20% -
  Horiz. % 94.08% 104.80% 75.04% 118.88% 132.32% 111.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.98 3.51 5.30 3.33 3.20 3.34 3.79 -14.85%
  QoQ % -15.10% -33.77% 59.16% 4.06% -4.19% -11.87% -
  Horiz. % 78.63% 92.61% 139.84% 87.86% 84.43% 88.13% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 30/05/18 22/02/18 24/11/17 25/08/17 29/05/17 - -
Price 1.2400 1.5800 1.8900 2.1200 1.4500 1.3000 1.3700 -
P/RPS 0.90 0.92 1.06 1.16 0.85 0.78 0.89 0.75%
  QoQ % -2.17% -13.21% -8.62% 36.47% 8.97% -12.36% -
  Horiz. % 101.12% 103.37% 119.10% 130.34% 95.51% 87.64% 100.00%
P/EPS 15.06 15.27 17.69 19.03 13.38 14.73 16.98 -7.71%
  QoQ % -1.38% -13.68% -7.04% 42.23% -9.16% -13.25% -
  Horiz. % 88.69% 89.93% 104.18% 112.07% 78.80% 86.75% 100.00%
EY 6.64 6.55 5.65 5.25 7.48 6.79 5.89 8.34%
  QoQ % 1.37% 15.93% 7.62% -29.81% 10.16% 15.28% -
  Horiz. % 112.73% 111.21% 95.93% 89.13% 126.99% 115.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.64 3.51 4.40 4.71 3.54 3.42 4.03 -24.63%
  QoQ % -24.79% -20.23% -6.58% 33.05% 3.51% -15.14% -
  Horiz. % 65.51% 87.10% 109.18% 116.87% 87.84% 84.86% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

347  313  571  1047 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.885-0.02 
 IWCITY 1.020.00 
 TIGER 0.13+0.01 
 TDM 0.32+0.035 
 RSAWIT 0.35+0.065 
 EDUSPEC 0.0250.00 
 SERBADK-WA 0.485+0.18 
 DGB 0.135+0.005 
 WCEHB 0.34+0.01 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers