Highlights

[SKPRES] QoQ TTM 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 -     10.61%    YoY -     1.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 730,593 619,268 545,448 483,055 448,959 425,517 390,343 52.05%
  QoQ % 17.98% 13.53% 12.92% 7.59% 5.51% 9.01% -
  Horiz. % 187.17% 158.65% 139.74% 123.75% 115.02% 109.01% 100.00%
PBT 66,560 55,801 52,190 45,192 40,685 40,063 38,262 44.79%
  QoQ % 19.28% 6.92% 15.49% 11.08% 1.55% 4.71% -
  Horiz. % 173.96% 145.84% 136.40% 118.11% 106.33% 104.71% 100.00%
Tax -15,982 -13,478 -13,228 -11,352 -10,091 -9,983 -9,381 42.78%
  QoQ % -18.58% -1.89% -16.53% -12.50% -1.08% -6.42% -
  Horiz. % 170.37% 143.67% 141.01% 121.01% 107.57% 106.42% 100.00%
NP 50,578 42,323 38,962 33,840 30,594 30,080 28,881 45.44%
  QoQ % 19.50% 8.63% 15.14% 10.61% 1.71% 4.15% -
  Horiz. % 175.13% 146.54% 134.91% 117.17% 105.93% 104.15% 100.00%
NP to SH 50,509 42,254 38,962 33,840 30,594 30,080 28,881 45.31%
  QoQ % 19.54% 8.45% 15.14% 10.61% 1.71% 4.15% -
  Horiz. % 174.89% 146.30% 134.91% 117.17% 105.93% 104.15% 100.00%
Tax Rate 24.01 % 24.15 % 25.35 % 25.12 % 24.80 % 24.92 % 24.52 % -1.40%
  QoQ % -0.58% -4.73% 0.92% 1.29% -0.48% 1.63% -
  Horiz. % 97.92% 98.49% 103.38% 102.45% 101.14% 101.63% 100.00%
Total Cost 680,015 576,945 506,486 449,215 418,365 395,437 361,462 52.57%
  QoQ % 17.86% 13.91% 12.75% 7.37% 5.80% 9.40% -
  Horiz. % 188.13% 159.61% 140.12% 124.28% 115.74% 109.40% 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 0 0 0 0 0 0 0 -
  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 6.92 % 6.83 % 7.14 % 7.01 % 6.81 % 7.07 % 7.40 % -4.38%
  QoQ % 1.32% -4.34% 1.85% 2.94% -3.68% -4.46% -
  Horiz. % 93.51% 92.30% 96.49% 94.73% 92.03% 95.54% 100.00%
ROE 18.84 % 27.69 % 16.64 % 13.93 % 13.05 % 13.42 % 13.34 % 25.96%
  QoQ % -31.96% 66.41% 19.45% 6.74% -2.76% 0.60% -
  Horiz. % 141.23% 207.57% 124.74% 104.42% 97.83% 100.60% 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 68.15 69.00 60.57 53.67 49.79 47.47 43.26 35.50%
  QoQ % -1.23% 13.92% 12.86% 7.79% 4.89% 9.73% -
  Horiz. % 157.54% 159.50% 140.01% 124.06% 115.09% 109.73% 100.00%
EPS 4.71 4.71 4.33 3.76 3.39 3.36 3.20 29.49%
  QoQ % 0.00% 8.78% 15.16% 10.91% 0.89% 5.00% -
  Horiz. % 147.19% 147.19% 135.31% 117.50% 105.94% 105.00% 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 - 1,258,035
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 58.07 49.22 43.36 38.40 35.69 33.82 31.03 52.04%
  QoQ % 17.98% 13.51% 12.92% 7.59% 5.53% 8.99% -
  Horiz. % 187.14% 158.62% 139.74% 123.75% 115.02% 108.99% 100.00%
EPS 4.01 3.36 3.10 2.69 2.43 2.39 2.30 45.01%
  QoQ % 19.35% 8.39% 15.24% 10.70% 1.67% 3.91% -
  Horiz. % 174.35% 146.09% 134.78% 116.96% 105.65% 103.91% 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 0.2130 0.1213 0.1861 0.1932 0.1864 0.1781 0.1721 15.32%
  QoQ % 75.60% -34.82% -3.67% 3.65% 4.66% 3.49% -
  Horiz. % 123.77% 70.48% 108.13% 112.26% 108.31% 103.49% 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 1.79 1.22 1.06 1.32 1.11 0.68 0.72 83.83%
  QoQ % 46.72% 15.09% -19.70% 18.92% 63.24% -5.56% -
  Horiz. % 248.61% 169.44% 147.22% 183.33% 154.17% 94.44% 100.00%
P/EPS 25.90 17.95 14.79 18.88 16.36 9.69 9.69 92.94%
  QoQ % 44.29% 21.37% -21.66% 15.40% 68.83% 0.00% -
  Horiz. % 267.29% 185.24% 152.63% 194.84% 168.83% 100.00% 100.00%
EY 3.86 5.57 6.76 5.30 6.11 10.32 10.32 -48.18%
  QoQ % -30.70% -17.60% 27.55% -13.26% -40.79% 0.00% -
  Horiz. % 37.40% 53.97% 65.50% 51.36% 59.21% 100.00% 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 1.94 1.46 1.30 1.35 1.21 0.83 0.74 90.46%
  QoQ % 32.88% 12.31% -3.70% 11.57% 45.78% 12.16% -
  Horiz. % 262.16% 197.30% 175.68% 182.43% 163.51% 112.16% 100.00%
P/EPS 28.02 21.45 18.26 19.28 17.69 11.77 10.00 99.13%
  QoQ % 30.63% 17.47% -5.29% 8.99% 50.30% 17.70% -
  Horiz. % 280.20% 214.50% 182.60% 192.80% 176.90% 117.70% 100.00%
EY 3.57 4.66 5.48 5.19 5.65 8.50 10.00 -49.77%
  QoQ % -23.39% -14.96% 5.59% -8.14% -33.53% -15.00% -
  Horiz. % 35.70% 46.60% 54.80% 51.90% 56.50% 85.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

284  284  580  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.04 
 DNEX-WD 0.04+0.02 
 DGB 0.050.00 
 PDZ 0.17-0.02 
 VSOLAR 0.055-0.015 
 EDUSPEC 0.025+0.005 
 MQTECH 0.075-0.005 
 TAWIN 0.155+0.005 
 HUBLINE 0.08+0.005 
 FINTEC 0.100.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers