Highlights

[SKPRES] QoQ Quarter Result on 2014-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     9.13%    YoY -     44.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 243,062 197,106 150,175 140,250 131,737 123,286 87,782 97.55%
  QoQ % 23.32% 31.25% 7.08% 6.46% 6.85% 40.45% -
  Horiz. % 276.89% 224.54% 171.08% 159.77% 150.07% 140.45% 100.00%
PBT 23,544 14,631 14,308 14,077 12,785 11,020 7,310 118.56%
  QoQ % 60.92% 2.26% 1.64% 10.11% 16.02% 50.75% -
  Horiz. % 322.08% 200.15% 195.73% 192.57% 174.90% 150.75% 100.00%
Tax -5,640 -3,023 -3,772 -3,547 -3,136 -2,773 -1,896 107.25%
  QoQ % -86.57% 19.86% -6.34% -13.11% -13.09% -46.26% -
  Horiz. % 297.47% 159.44% 198.95% 187.08% 165.40% 146.26% 100.00%
NP 17,904 11,608 10,536 10,530 9,649 8,247 5,414 122.45%
  QoQ % 54.24% 10.17% 0.06% 9.13% 17.00% 52.33% -
  Horiz. % 330.70% 214.41% 194.61% 194.50% 178.22% 152.33% 100.00%
NP to SH 17,904 11,539 10,536 10,530 9,649 8,247 5,414 122.45%
  QoQ % 55.16% 9.52% 0.06% 9.13% 17.00% 52.33% -
  Horiz. % 330.70% 213.13% 194.61% 194.50% 178.22% 152.33% 100.00%
Tax Rate 23.96 % 20.66 % 26.36 % 25.20 % 24.53 % 25.16 % 25.94 % -5.17%
  QoQ % 15.97% -21.62% 4.60% 2.73% -2.50% -3.01% -
  Horiz. % 92.37% 79.65% 101.62% 97.15% 94.56% 96.99% 100.00%
Total Cost 225,158 185,498 139,639 129,720 122,088 115,039 82,368 95.86%
  QoQ % 21.38% 32.84% 7.65% 6.25% 6.13% 39.66% -
  Horiz. % 273.36% 225.21% 169.53% 157.49% 148.22% 139.66% 100.00%
Net Worth 268,023 152,581 234,133 243,000 234,461 224,103 216,559 15.32%
  QoQ % 75.66% -34.83% -3.65% 3.64% 4.62% 3.48% -
  Horiz. % 123.76% 70.46% 108.11% 112.21% 108.27% 103.48% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 268,023 152,581 234,133 243,000 234,461 224,103 216,559 15.32%
  QoQ % 75.66% -34.83% -3.65% 3.64% 4.62% 3.48% -
  Horiz. % 123.76% 70.46% 108.11% 112.21% 108.27% 103.48% 100.00%
NOSH 1,072,095 897,539 900,512 900,000 901,775 896,413 902,333 12.21%
  QoQ % 19.45% -0.33% 0.06% -0.20% 0.60% -0.66% -
  Horiz. % 118.81% 99.47% 99.80% 99.74% 99.94% 99.34% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.37 % 5.89 % 7.02 % 7.51 % 7.32 % 6.69 % 6.17 % 12.62%
  QoQ % 25.13% -16.10% -6.52% 2.60% 9.42% 8.43% -
  Horiz. % 119.45% 95.46% 113.78% 121.72% 118.64% 108.43% 100.00%
ROE 6.68 % 7.56 % 4.50 % 4.33 % 4.12 % 3.68 % 2.50 % 92.90%
  QoQ % -11.64% 68.00% 3.93% 5.10% 11.96% 47.20% -
  Horiz. % 267.20% 302.40% 180.00% 173.20% 164.80% 147.20% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.67 21.96 16.68 15.58 14.61 13.75 9.73 76.02%
  QoQ % 3.23% 31.65% 7.06% 6.64% 6.25% 41.32% -
  Horiz. % 232.99% 225.69% 171.43% 160.12% 150.15% 141.32% 100.00%
EPS 1.67 1.28 1.17 1.17 1.07 0.92 0.60 98.24%
  QoQ % 30.47% 9.40% 0.00% 9.35% 16.30% 53.33% -
  Horiz. % 278.33% 213.33% 195.00% 195.00% 178.33% 153.33% 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 0.2500 0.1700 0.2600 0.2700 0.2600 0.2500 0.2400 2.77%
  QoQ % 47.06% -34.62% -3.70% 3.85% 4.00% 4.17% -
  Horiz. % 104.17% 70.83% 108.33% 112.50% 108.33% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.44 15.77 12.01 11.22 10.54 9.86 7.02 97.57%
  QoQ % 23.27% 31.31% 7.04% 6.45% 6.90% 40.46% -
  Horiz. % 276.92% 224.64% 171.08% 159.83% 150.14% 140.46% 100.00%
EPS 1.43 0.92 0.84 0.84 0.77 0.66 0.43 123.29%
  QoQ % 55.43% 9.52% 0.00% 9.09% 16.67% 53.49% -
  Horiz. % 332.56% 213.95% 195.35% 195.35% 179.07% 153.49% 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 0.2144 0.1220 0.1873 0.1944 0.1875 0.1793 0.1732 15.33%
  QoQ % 75.74% -34.86% -3.65% 3.68% 4.57% 3.52% -
  Horiz. % 123.79% 70.44% 108.14% 112.24% 108.26% 103.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.2200 0.8450 0.6400 0.7100 0.5550 0.3250 0.3100 -
P/RPS 5.38 3.85 3.84 4.56 3.80 2.36 3.19 41.82%
  QoQ % 39.74% 0.26% -15.79% 20.00% 61.02% -26.02% -
  Horiz. % 168.65% 120.69% 120.38% 142.95% 119.12% 73.98% 100.00%
P/EPS 73.05 65.73 54.70 60.68 51.87 35.33 51.67 26.05%
  QoQ % 11.14% 20.16% -9.85% 16.98% 46.82% -31.62% -
  Horiz. % 141.38% 127.21% 105.86% 117.44% 100.39% 68.38% 100.00%
EY 1.37 1.52 1.83 1.65 1.93 2.83 1.94 -20.75%
  QoQ % -9.87% -16.94% 10.91% -14.51% -31.80% 45.88% -
  Horiz. % 70.62% 78.35% 94.33% 85.05% 99.48% 145.88% 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 4.88 4.97 2.46 2.63 2.13 1.30 1.29 143.38%
  QoQ % -1.81% 102.03% -6.46% 23.47% 63.85% 0.78% -
  Horiz. % 378.29% 385.27% 190.70% 203.88% 165.12% 100.78% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 01/06/15 16/02/15 21/11/14 28/08/14 20/05/14 17/02/14 -
Price 1.3200 1.0100 0.7900 0.7250 0.6000 0.3950 0.3200 -
P/RPS 5.82 4.60 4.74 4.65 4.11 2.87 3.29 46.42%
  QoQ % 26.52% -2.95% 1.94% 13.14% 43.21% -12.77% -
  Horiz. % 176.90% 139.82% 144.07% 141.34% 124.92% 87.23% 100.00%
P/EPS 79.04 78.56 67.52 61.97 56.07 42.93 53.33 30.09%
  QoQ % 0.61% 16.35% 8.96% 10.52% 30.61% -19.50% -
  Horiz. % 148.21% 147.31% 126.61% 116.20% 105.14% 80.50% 100.00%
EY 1.27 1.27 1.48 1.61 1.78 2.33 1.88 -23.07%
  QoQ % 0.00% -14.19% -8.07% -9.55% -23.61% 23.94% -
  Horiz. % 67.55% 67.55% 78.72% 85.64% 94.68% 123.94% 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 5.28 5.94 3.04 2.69 2.31 1.58 1.33 151.35%
  QoQ % -11.11% 95.39% 13.01% 16.45% 46.20% 18.80% -
  Horiz. % 396.99% 446.62% 228.57% 202.26% 173.68% 118.80% 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.
 


 

1891 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.760.00 
 KOTRA 1.850.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.4350.00 
 IRIS 0.1450.00 
 BTECH 0.2350.00 
 3A 0.880.00 
 TENAGA-C57 0.130.00 
Partners & Brokers