Highlights

[SKPRES] YoY Annualized 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 -     4.56%    YoY -     22.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,238,068 1,554,012 1,008,584 543,972 428,898 487,802 338,220 36.98%
  YoY % 44.02% 54.08% 85.41% 26.83% -12.08% 44.23% -
  Horiz. % 661.72% 459.47% 298.20% 160.83% 126.81% 144.23% 100.00%
PBT 180,078 107,814 95,526 53,720 43,466 64,180 39,410 28.79%
  YoY % 67.03% 12.86% 77.82% 23.59% -32.27% 62.85% -
  Horiz. % 456.93% 273.57% 242.39% 136.31% 110.29% 162.85% 100.00%
Tax -43,218 -25,876 -22,884 -13,364 -10,628 -16,576 -10,550 26.47%
  YoY % -67.02% -13.07% -71.24% -25.74% 35.88% -57.12% -
  Horiz. % 409.65% 245.27% 216.91% 126.67% 100.74% 157.12% 100.00%
NP 136,860 81,938 72,642 40,356 32,838 47,604 28,860 29.59%
  YoY % 67.03% 12.80% 80.00% 22.89% -31.02% 64.95% -
  Horiz. % 474.22% 283.92% 251.70% 139.83% 113.78% 164.95% 100.00%
NP to SH 136,860 81,938 72,642 40,356 32,838 47,604 28,860 29.59%
  YoY % 67.03% 12.80% 80.00% 22.89% -31.02% 64.95% -
  Horiz. % 474.22% 283.92% 251.70% 139.83% 113.78% 164.95% 100.00%
Tax Rate 24.00 % 24.00 % 23.96 % 24.88 % 24.45 % 25.83 % 26.77 % -1.80%
  YoY % 0.00% 0.17% -3.70% 1.76% -5.34% -3.51% -
  Horiz. % 89.65% 89.65% 89.50% 92.94% 91.33% 96.49% 100.00%
Total Cost 2,101,208 1,472,074 935,942 503,616 396,060 440,198 309,360 37.58%
  YoY % 42.74% 57.28% 85.84% 27.16% -10.03% 42.29% -
  Horiz. % 679.21% 475.84% 302.54% 162.79% 128.03% 142.29% 100.00%
Net Worth 552,886 357,757 290,999 243,216 216,514 207,365 173,638 21.27%
  YoY % 54.54% 22.94% 19.65% 12.33% 4.41% 19.42% -
  Horiz. % 318.41% 206.04% 167.59% 140.07% 124.69% 119.42% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 23,441 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 49.24 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 552,886 357,757 290,999 243,216 216,514 207,365 173,638 21.27%
  YoY % 54.54% 22.94% 19.65% 12.33% 4.41% 19.42% -
  Horiz. % 318.41% 206.04% 167.59% 140.07% 124.69% 119.42% 100.00%
NOSH 1,228,637 1,154,056 1,077,774 900,803 902,142 901,590 598,755 12.71%
  YoY % 6.46% 7.08% 19.65% -0.15% 0.06% 50.58% -
  Horiz. % 205.20% 192.74% 180.00% 150.45% 150.67% 150.58% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.12 % 5.27 % 7.20 % 7.42 % 7.66 % 9.76 % 8.53 % -5.38%
  YoY % 16.13% -26.81% -2.96% -3.13% -21.52% 14.42% -
  Horiz. % 71.75% 61.78% 84.41% 86.99% 89.80% 114.42% 100.00%
ROE 24.75 % 22.90 % 24.96 % 16.59 % 15.17 % 22.96 % 16.62 % 6.86%
  YoY % 8.08% -8.25% 50.45% 9.36% -33.93% 38.15% -
  Horiz. % 148.92% 137.79% 150.18% 99.82% 91.28% 138.15% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 182.16 134.66 93.58 60.39 47.54 54.10 56.49 21.53%
  YoY % 35.27% 43.90% 54.96% 27.03% -12.13% -4.23% -
  Horiz. % 322.46% 238.38% 165.66% 106.90% 84.16% 95.77% 100.00%
EPS 11.14 7.10 6.74 4.48 3.64 5.28 4.82 14.97%
  YoY % 56.90% 5.34% 50.45% 23.08% -31.06% 9.54% -
  Horiz. % 231.12% 147.30% 139.83% 92.95% 75.52% 109.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.60 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4500 0.3100 0.2700 0.2700 0.2400 0.2300 0.2900 7.59%
  YoY % 45.16% 14.81% 0.00% 12.50% 4.35% -20.69% -
  Horiz. % 155.17% 106.90% 93.10% 93.10% 82.76% 79.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 179.02 124.30 80.67 43.51 34.31 39.02 27.05 36.98%
  YoY % 44.02% 54.08% 85.41% 26.81% -12.07% 44.25% -
  Horiz. % 661.81% 459.52% 298.23% 160.85% 126.84% 144.25% 100.00%
EPS 10.95 6.55 5.81 3.23 2.63 3.81 2.31 29.58%
  YoY % 67.18% 12.74% 79.88% 22.81% -30.97% 64.94% -
  Horiz. % 474.03% 283.55% 251.52% 139.83% 113.85% 164.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.88 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4422 0.2862 0.2328 0.1945 0.1732 0.1659 0.1389 21.27%
  YoY % 54.51% 22.94% 19.69% 12.30% 4.40% 19.44% -
  Horiz. % 318.36% 206.05% 167.60% 140.03% 124.69% 119.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.5000 1.3000 1.3100 0.7100 0.3500 0.3500 0.1600 -
P/RPS 0.82 0.97 1.40 1.18 0.74 0.65 0.28 19.59%
  YoY % -15.46% -30.71% 18.64% 59.46% 13.85% 132.14% -
  Horiz. % 292.86% 346.43% 500.00% 421.43% 264.29% 232.14% 100.00%
P/EPS 13.47 18.31 19.44 15.85 9.62 6.63 3.32 26.26%
  YoY % -26.43% -5.81% 22.65% 64.76% 45.10% 99.70% -
  Horiz. % 405.72% 551.51% 585.54% 477.41% 289.76% 199.70% 100.00%
EY 7.43 5.46 5.15 6.31 10.40 15.09 30.13 -20.79%
  YoY % 36.08% 6.02% -18.38% -39.33% -31.08% -49.92% -
  Horiz. % 24.66% 18.12% 17.09% 20.94% 34.52% 50.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 7.43 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.33 4.19 4.85 2.63 1.46 1.52 0.55 34.97%
  YoY % -20.53% -13.61% 84.41% 80.14% -3.95% 176.36% -
  Horiz. % 605.45% 761.82% 881.82% 478.18% 265.45% 276.36% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 28/11/16 27/11/15 21/11/14 21/11/13 05/11/12 30/11/11 -
Price 2.1200 1.3100 1.4000 0.7250 0.3450 0.3800 0.1900 -
P/RPS 1.16 0.97 1.50 1.20 0.73 0.70 0.34 22.67%
  YoY % 19.59% -35.33% 25.00% 64.38% 4.29% 105.88% -
  Horiz. % 341.18% 285.29% 441.18% 352.94% 214.71% 205.88% 100.00%
P/EPS 19.03 18.45 20.77 16.18 9.48 7.20 3.94 29.98%
  YoY % 3.14% -11.17% 28.37% 70.68% 31.67% 82.74% -
  Horiz. % 482.99% 468.27% 527.16% 410.66% 240.61% 182.74% 100.00%
EY 5.25 5.42 4.81 6.18 10.55 13.89 25.37 -23.07%
  YoY % -3.14% 12.68% -22.17% -41.42% -24.05% -45.25% -
  Horiz. % 20.69% 21.36% 18.96% 24.36% 41.58% 54.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.84 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 4.71 4.23 5.19 2.69 1.44 1.65 0.66 38.71%
  YoY % 11.35% -18.50% 92.94% 86.81% -12.73% 150.00% -
  Horiz. % 713.64% 640.91% 786.36% 407.58% 218.18% 250.00% 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.
 


 

1953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.790.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.1550.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.830.00 
Partners & Brokers