Highlights

[SKPRES] QoQ TTM Result on 2018-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -5.84%    YoY -     -14.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,774,566 1,893,221 2,010,149 2,104,507 2,224,268 2,285,592 2,147,882 -11.92%
  QoQ % -6.27% -5.82% -4.48% -5.38% -2.68% 6.41% -
  Horiz. % 82.62% 88.14% 93.59% 97.98% 103.56% 106.41% 100.00%
PBT 133,890 142,297 151,856 162,294 174,099 174,598 158,344 -10.55%
  QoQ % -5.91% -6.29% -6.43% -6.78% -0.29% 10.26% -
  Horiz. % 84.56% 89.87% 95.90% 102.49% 109.95% 110.26% 100.00%
Tax -28,459 -29,966 -32,457 -35,276 -42,504 -42,623 -38,722 -18.51%
  QoQ % 5.03% 7.67% 7.99% 17.01% 0.28% -10.07% -
  Horiz. % 73.50% 77.39% 83.82% 91.10% 109.77% 110.07% 100.00%
NP 105,431 112,331 119,399 127,018 131,595 131,975 119,622 -8.05%
  QoQ % -6.14% -5.92% -6.00% -3.48% -0.29% 10.33% -
  Horiz. % 88.14% 93.90% 99.81% 106.18% 110.01% 110.33% 100.00%
NP to SH 105,717 112,491 119,463 127,082 131,595 131,975 119,622 -7.89%
  QoQ % -6.02% -5.84% -6.00% -3.43% -0.29% 10.33% -
  Horiz. % 88.38% 94.04% 99.87% 106.24% 110.01% 110.33% 100.00%
Tax Rate 21.26 % 21.06 % 21.37 % 21.74 % 24.41 % 24.41 % 24.45 % -8.88%
  QoQ % 0.95% -1.45% -1.70% -10.94% 0.00% -0.16% -
  Horiz. % 86.95% 86.13% 87.40% 88.92% 99.84% 99.84% 100.00%
Total Cost 1,669,135 1,780,890 1,890,750 1,977,489 2,092,673 2,153,617 2,028,260 -12.15%
  QoQ % -6.28% -5.81% -4.39% -5.50% -2.83% 6.18% -
  Horiz. % 82.29% 87.80% 93.22% 97.50% 103.18% 106.18% 100.00%
Net Worth 575,086 612,592 587,588 552,886 528,313 552,886 504,647 9.08%
  QoQ % -6.12% 4.26% 6.28% 4.65% -4.44% 9.56% -
  Horiz. % 113.96% 121.39% 116.44% 109.56% 104.69% 109.56% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 575,086 612,592 587,588 552,886 528,313 552,886 504,647 9.08%
  QoQ % -6.12% 4.26% 6.28% 4.65% -4.44% 9.56% -
  Horiz. % 113.96% 121.39% 116.44% 109.56% 104.69% 109.56% 100.00%
NOSH 1,250,188 1,250,188 1,250,188 1,228,637 1,228,637 1,228,637 1,230,848 1.04%
  QoQ % 0.00% 0.00% 1.75% 0.00% 0.00% -0.18% -
  Horiz. % 101.57% 101.57% 101.57% 99.82% 99.82% 99.82% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.94 % 5.93 % 5.94 % 6.04 % 5.92 % 5.77 % 5.57 % 4.37%
  QoQ % 0.17% -0.17% -1.66% 2.03% 2.60% 3.59% -
  Horiz. % 106.64% 106.46% 106.64% 108.44% 106.28% 103.59% 100.00%
ROE 18.38 % 18.36 % 20.33 % 22.99 % 24.91 % 23.87 % 23.70 % -15.55%
  QoQ % 0.11% -9.69% -11.57% -7.71% 4.36% 0.72% -
  Horiz. % 77.55% 77.47% 85.78% 97.00% 105.11% 100.72% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 141.94 151.43 160.79 171.29 181.04 186.03 174.50 -12.83%
  QoQ % -6.27% -5.82% -6.13% -5.39% -2.68% 6.61% -
  Horiz. % 81.34% 86.78% 92.14% 98.16% 103.75% 106.61% 100.00%
EPS 8.46 9.00 9.56 10.34 10.71 10.74 9.72 -8.82%
  QoQ % -6.00% -5.86% -7.54% -3.45% -0.28% 10.49% -
  Horiz. % 87.04% 92.59% 98.35% 106.38% 110.19% 110.49% 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 0.4600 0.4900 0.4700 0.4500 0.4300 0.4500 0.4100 7.95%
  QoQ % -6.12% 4.26% 4.44% 4.65% -4.44% 9.76% -
  Horiz. % 112.20% 119.51% 114.63% 109.76% 104.88% 109.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,806
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 141.94 151.43 160.79 168.34 177.91 182.82 171.80 -11.92%
  QoQ % -6.27% -5.82% -4.48% -5.38% -2.69% 6.41% -
  Horiz. % 82.62% 88.14% 93.59% 97.99% 103.56% 106.41% 100.00%
EPS 8.46 9.00 9.56 10.17 10.53 10.56 9.57 -7.87%
  QoQ % -6.00% -5.86% -6.00% -3.42% -0.28% 10.34% -
  Horiz. % 88.40% 94.04% 99.90% 106.27% 110.03% 110.34% 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 0.4600 0.4900 0.4700 0.4422 0.4226 0.4422 0.4037 9.07%
  QoQ % -6.12% 4.26% 6.29% 4.64% -4.43% 9.54% -
  Horiz. % 113.95% 121.38% 116.42% 109.54% 104.68% 109.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.0500 1.3900 1.4000 1.5800 2.2800 1.5000 1.3100 -
P/RPS 0.74 0.92 0.87 0.92 1.26 0.81 0.75 -0.89%
  QoQ % -19.57% 5.75% -5.43% -26.98% 55.56% 8.00% -
  Horiz. % 98.67% 122.67% 116.00% 122.67% 168.00% 108.00% 100.00%
P/EPS 12.42 15.45 14.65 15.28 21.29 13.96 13.48 -5.30%
  QoQ % -19.61% 5.46% -4.12% -28.23% 52.51% 3.56% -
  Horiz. % 92.14% 114.61% 108.68% 113.35% 157.94% 103.56% 100.00%
EY 8.05 6.47 6.83 6.55 4.70 7.16 7.42 5.57%
  QoQ % 24.42% -5.27% 4.27% 39.36% -34.36% -3.50% -
  Horiz. % 108.49% 87.20% 92.05% 88.27% 63.34% 96.50% 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 2.28 2.84 2.98 3.51 5.30 3.33 3.20 -20.18%
  QoQ % -19.72% -4.70% -15.10% -33.77% 59.16% 4.06% -
  Horiz. % 71.25% 88.75% 93.12% 109.69% 165.62% 104.06% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 24/08/18 30/05/18 22/02/18 24/11/17 25/08/17 -
Price 1.3100 1.0800 1.2400 1.5800 1.8900 2.1200 1.4500 -
P/RPS 0.92 0.71 0.77 0.92 1.04 1.14 0.83 7.08%
  QoQ % 29.58% -7.79% -16.30% -11.54% -8.77% 37.35% -
  Horiz. % 110.84% 85.54% 92.77% 110.84% 125.30% 137.35% 100.00%
P/EPS 15.49 12.00 12.98 15.28 17.65 19.74 14.92 2.52%
  QoQ % 29.08% -7.55% -15.05% -13.43% -10.59% 32.31% -
  Horiz. % 103.82% 80.43% 87.00% 102.41% 118.30% 132.31% 100.00%
EY 6.46 8.33 7.71 6.55 5.67 5.07 6.70 -2.40%
  QoQ % -22.45% 8.04% 17.71% 15.52% 11.83% -24.33% -
  Horiz. % 96.42% 124.33% 115.07% 97.76% 84.63% 75.67% 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 2.85 2.20 2.64 3.51 4.40 4.71 3.54 -13.42%
  QoQ % 29.55% -16.67% -24.79% -20.23% -6.58% 33.05% -
  Horiz. % 80.51% 62.15% 74.58% 99.15% 124.29% 133.05% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers