Highlights

[SKPRES] YoY Annual (Unaudited) Result on 2013-03-31 [#4]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend YoY -     10.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,015,353 619,267 412,769 422,486 414,834 256,996 195,735 31.54%
  YoY % 63.96% 50.03% -2.30% 1.84% 61.42% 31.30% -
  Horiz. % 518.74% 316.38% 210.88% 215.85% 211.94% 131.30% 100.00%
PBT 101,366 55,799 39,763 54,434 49,646 31,931 18,057 33.28%
  YoY % 81.66% 40.33% -26.95% 9.64% 55.48% 76.83% -
  Horiz. % 561.37% 309.02% 220.21% 301.46% 274.94% 176.83% 100.00%
Tax -19,884 -13,477 -10,442 -13,829 -12,802 -5,686 -4,653 27.36%
  YoY % -47.54% -29.07% 24.49% -8.02% -125.15% -22.20% -
  Horiz. % 427.34% 289.64% 224.41% 297.21% 275.13% 122.20% 100.00%
NP 81,482 42,322 29,321 40,605 36,844 26,245 13,404 35.06%
  YoY % 92.53% 44.34% -27.79% 10.21% 40.38% 95.80% -
  Horiz. % 607.89% 315.74% 218.75% 302.93% 274.87% 195.80% 100.00%
NP to SH 81,551 42,253 29,321 40,605 36,844 26,245 13,404 35.08%
  YoY % 93.01% 44.10% -27.79% 10.21% 40.38% 95.80% -
  Horiz. % 608.41% 315.23% 218.75% 302.93% 274.87% 195.80% 100.00%
Tax Rate 19.62 % 24.15 % 26.26 % 25.41 % 25.79 % 17.81 % 25.77 % -4.44%
  YoY % -18.76% -8.04% 3.35% -1.47% 44.81% -30.89% -
  Horiz. % 76.14% 93.71% 101.90% 98.60% 100.08% 69.11% 100.00%
Total Cost 933,871 576,945 383,448 381,881 377,990 230,751 182,331 31.26%
  YoY % 61.86% 50.46% 0.41% 1.03% 63.81% 26.56% -
  Horiz. % 512.18% 316.43% 210.30% 209.44% 207.31% 126.56% 100.00%
Net Worth 327,706 152,974 216,143 198,073 119,683 156,621 137,988 15.49%
  YoY % 114.22% -29.23% 9.12% 65.50% -23.58% 13.50% -
  Horiz. % 237.49% 110.86% 156.64% 143.54% 86.73% 113.50% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 15,297 8,105 11,704 8,976 12,047 2,999 -
  YoY % 0.00% 88.73% -30.75% 30.39% -25.49% 301.63% -
  Horiz. % 0.00% 509.96% 270.20% 390.18% 299.23% 401.63% 100.00%
Div Payout % - % 36.20 % 27.64 % 28.82 % 24.36 % 45.91 % 22.38 % -
  YoY % 0.00% 30.97% -4.09% 18.31% -46.94% 105.14% -
  Horiz. % 0.00% 161.75% 123.50% 128.78% 108.85% 205.14% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 327,706 152,974 216,143 198,073 119,683 156,621 137,988 15.49%
  YoY % 114.22% -29.23% 9.12% 65.50% -23.58% 13.50% -
  Horiz. % 237.49% 110.86% 156.64% 143.54% 86.73% 113.50% 100.00%
NOSH 1,092,353 899,850 900,598 900,332 598,419 602,390 599,951 10.49%
  YoY % 21.39% -0.08% 0.03% 50.45% -0.66% 0.41% -
  Horiz. % 182.07% 149.99% 150.11% 150.07% 99.74% 100.41% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.02 % 6.83 % 7.10 % 9.61 % 8.88 % 10.21 % 6.85 % 2.66%
  YoY % 17.42% -3.80% -26.12% 8.22% -13.03% 49.05% -
  Horiz. % 117.08% 99.71% 103.65% 140.29% 129.64% 149.05% 100.00%
ROE 24.89 % 27.62 % 13.57 % 20.50 % 30.78 % 16.76 % 9.71 % 16.97%
  YoY % -9.88% 103.54% -33.80% -33.40% 83.65% 72.61% -
  Horiz. % 256.33% 284.45% 139.75% 211.12% 316.99% 172.61% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 92.95 68.82 45.83 46.93 69.32 42.66 32.63 19.04%
  YoY % 35.06% 50.16% -2.34% -32.30% 62.49% 30.74% -
  Horiz. % 284.86% 210.91% 140.45% 143.82% 212.44% 130.74% 100.00%
EPS 7.47 4.69 3.26 4.51 4.09 4.38 2.23 22.30%
  YoY % 59.28% 43.87% -27.72% 10.27% -6.62% 96.41% -
  Horiz. % 334.98% 210.31% 146.19% 202.24% 183.41% 196.41% 100.00%
DPS 0.00 1.70 0.90 1.30 1.50 2.00 0.50 -
  YoY % 0.00% 88.89% -30.77% -13.33% -25.00% 300.00% -
  Horiz. % 0.00% 340.00% 180.00% 260.00% 300.00% 400.00% 100.00%
NAPS 0.3000 0.1700 0.2400 0.2200 0.2000 0.2600 0.2300 4.52%
  YoY % 76.47% -29.17% 9.09% 10.00% -23.08% 13.04% -
  Horiz. % 130.43% 73.91% 104.35% 95.65% 86.96% 113.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,258,035
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 80.71 49.22 32.81 33.58 32.97 20.43 15.56 31.54%
  YoY % 63.98% 50.02% -2.29% 1.85% 61.38% 31.30% -
  Horiz. % 518.70% 316.32% 210.86% 215.81% 211.89% 131.30% 100.00%
EPS 6.48 3.36 2.33 3.23 2.93 2.09 1.07 34.97%
  YoY % 92.86% 44.21% -27.86% 10.24% 40.19% 95.33% -
  Horiz. % 605.61% 314.02% 217.76% 301.87% 273.83% 195.33% 100.00%
DPS 0.00 1.22 0.64 0.93 0.71 0.96 0.24 -
  YoY % 0.00% 90.63% -31.18% 30.99% -26.04% 300.00% -
  Horiz. % 0.00% 508.33% 266.67% 387.50% 295.83% 400.00% 100.00%
NAPS 0.2605 0.1216 0.1718 0.1574 0.0951 0.1245 0.1097 15.49%
  YoY % 114.23% -29.22% 9.15% 65.51% -23.61% 13.49% -
  Horiz. % 237.47% 110.85% 156.61% 143.48% 86.69% 113.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.2900 0.8450 0.3250 0.3150 0.3300 0.1800 0.1200 -
P/RPS 1.39 1.23 0.71 0.67 0.48 0.42 0.37 24.66%
  YoY % 13.01% 73.24% 5.97% 39.58% 14.29% 13.51% -
  Horiz. % 375.68% 332.43% 191.89% 181.08% 129.73% 113.51% 100.00%
P/EPS 17.28 18.00 9.98 6.98 5.36 4.13 5.37 21.48%
  YoY % -4.00% 80.36% 42.98% 30.22% 29.78% -23.09% -
  Horiz. % 321.79% 335.20% 185.85% 129.98% 99.81% 76.91% 100.00%
EY 5.79 5.56 10.02 14.32 18.66 24.20 18.62 -17.68%
  YoY % 4.14% -44.51% -30.03% -23.26% -22.89% 29.97% -
  Horiz. % 31.10% 29.86% 53.81% 76.91% 100.21% 129.97% 100.00%
DY 0.00 2.01 2.77 4.13 4.55 11.11 4.17 -
  YoY % 0.00% -27.44% -32.93% -9.23% -59.05% 166.43% -
  Horiz. % 0.00% 48.20% 66.43% 99.04% 109.11% 266.43% 100.00%
P/NAPS 4.30 4.97 1.35 1.43 1.65 0.69 0.52 42.16%
  YoY % -13.48% 268.15% -5.59% -13.33% 139.13% 32.69% -
  Horiz. % 826.92% 955.77% 259.62% 275.00% 317.31% 132.69% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 01/06/15 20/05/14 31/05/13 30/05/12 30/05/11 31/05/10 -
Price 1.2800 1.0100 0.3950 0.3450 0.3500 0.1700 0.1200 -
P/RPS 1.38 1.47 0.86 0.74 0.50 0.40 0.37 24.51%
  YoY % -6.12% 70.93% 16.22% 48.00% 25.00% 8.11% -
  Horiz. % 372.97% 397.30% 232.43% 200.00% 135.14% 108.11% 100.00%
P/EPS 17.15 21.51 12.13 7.65 5.68 3.90 5.37 21.33%
  YoY % -20.27% 77.33% 58.56% 34.68% 45.64% -27.37% -
  Horiz. % 319.37% 400.56% 225.88% 142.46% 105.77% 72.63% 100.00%
EY 5.83 4.65 8.24 13.07 17.59 25.63 18.62 -17.58%
  YoY % 25.38% -43.57% -36.95% -25.70% -31.37% 37.65% -
  Horiz. % 31.31% 24.97% 44.25% 70.19% 94.47% 137.65% 100.00%
DY 0.00 1.68 2.28 3.77 4.29 11.76 4.17 -
  YoY % 0.00% -26.32% -39.52% -12.12% -63.52% 182.01% -
  Horiz. % 0.00% 40.29% 54.68% 90.41% 102.88% 282.01% 100.00%
P/NAPS 4.27 5.94 1.65 1.57 1.75 0.65 0.52 41.99%
  YoY % -28.11% 260.00% 5.10% -10.29% 169.23% 25.00% -
  Horiz. % 821.15% 1,142.31% 317.31% 301.92% 336.54% 125.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

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