Highlights

[SKPRES] YoY Annualized Quarter 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 -     4.78%    YoY -     -21.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,815,496 2,238,068 1,554,012 1,008,584 543,972 428,898 487,802 24.47%
  YoY % -18.88% 44.02% 54.08% 85.41% 26.83% -12.08% -
  Horiz. % 372.18% 458.81% 318.57% 206.76% 111.51% 87.92% 100.00%
PBT 140,084 180,078 107,814 95,526 53,720 43,466 64,180 13.89%
  YoY % -22.21% 67.03% 12.86% 77.82% 23.59% -32.27% -
  Horiz. % 218.27% 280.58% 167.99% 148.84% 83.70% 67.73% 100.00%
Tax -32,598 -43,218 -25,876 -22,884 -13,364 -10,628 -16,576 11.93%
  YoY % 24.57% -67.02% -13.07% -71.24% -25.74% 35.88% -
  Horiz. % 196.66% 260.73% 156.11% 138.06% 80.62% 64.12% 100.00%
NP 107,486 136,860 81,938 72,642 40,356 32,838 47,604 14.53%
  YoY % -21.46% 67.03% 12.80% 80.00% 22.89% -31.02% -
  Horiz. % 225.79% 287.50% 172.12% 152.60% 84.77% 68.98% 100.00%
NP to SH 107,872 136,860 81,938 72,642 40,356 32,838 47,604 14.60%
  YoY % -21.18% 67.03% 12.80% 80.00% 22.89% -31.02% -
  Horiz. % 226.60% 287.50% 172.12% 152.60% 84.77% 68.98% 100.00%
Tax Rate 23.27 % 24.00 % 24.00 % 23.96 % 24.88 % 24.45 % 25.83 % -1.72%
  YoY % -3.04% 0.00% 0.17% -3.70% 1.76% -5.34% -
  Horiz. % 90.09% 92.92% 92.92% 92.76% 96.32% 94.66% 100.00%
Total Cost 1,708,010 2,101,208 1,472,074 935,942 503,616 396,060 440,198 25.34%
  YoY % -18.71% 42.74% 57.28% 85.84% 27.16% -10.03% -
  Horiz. % 388.01% 477.33% 334.41% 212.62% 114.41% 89.97% 100.00%
Net Worth 612,592 552,886 357,757 290,999 243,216 216,514 207,365 19.78%
  YoY % 10.80% 54.54% 22.94% 19.65% 12.33% 4.41% -
  Horiz. % 295.42% 266.62% 172.52% 140.33% 117.29% 104.41% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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% 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% 0.00% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 612,592 552,886 357,757 290,999 243,216 216,514 207,365 19.78%
  YoY % 10.80% 54.54% 22.94% 19.65% 12.33% 4.41% -
  Horiz. % 295.42% 266.62% 172.52% 140.33% 117.29% 104.41% 100.00%
NOSH 1,250,188 1,228,637 1,154,056 1,077,774 900,803 902,142 901,590 5.60%
  YoY % 1.75% 6.46% 7.08% 19.65% -0.15% 0.06% -
  Horiz. % 138.66% 136.27% 128.00% 119.54% 99.91% 100.06% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.92 % 6.12 % 5.27 % 7.20 % 7.42 % 7.66 % 9.76 % -7.99%
  YoY % -3.27% 16.13% -26.81% -2.96% -3.13% -21.52% -
  Horiz. % 60.66% 62.70% 54.00% 73.77% 76.02% 78.48% 100.00%
ROE 17.61 % 24.75 % 22.90 % 24.96 % 16.59 % 15.17 % 22.96 % -4.32%
  YoY % -28.85% 8.08% -8.25% 50.45% 9.36% -33.93% -
  Horiz. % 76.70% 107.80% 99.74% 108.71% 72.26% 66.07% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 145.22 182.16 134.66 93.58 60.39 47.54 54.10 17.88%
  YoY % -20.28% 35.27% 43.90% 54.96% 27.03% -12.13% -
  Horiz. % 268.43% 336.71% 248.91% 172.98% 111.63% 87.87% 100.00%
EPS 8.62 11.14 7.10 6.74 4.48 3.64 5.28 8.51%
  YoY % -22.62% 56.90% 5.34% 50.45% 23.08% -31.06% -
  Horiz. % 163.26% 210.98% 134.47% 127.65% 84.85% 68.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.60 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4900 0.4500 0.3100 0.2700 0.2700 0.2400 0.2300 13.43%
  YoY % 8.89% 45.16% 14.81% 0.00% 12.50% 4.35% -
  Horiz. % 213.04% 195.65% 134.78% 117.39% 117.39% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,806
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 145.22 179.02 124.30 80.67 43.51 34.31 39.02 24.47%
  YoY % -18.88% 44.02% 54.08% 85.41% 26.81% -12.07% -
  Horiz. % 372.17% 458.79% 318.55% 206.74% 111.51% 87.93% 100.00%
EPS 8.62 10.95 6.55 5.81 3.23 2.63 3.81 14.57%
  YoY % -21.28% 67.18% 12.74% 79.88% 22.81% -30.97% -
  Horiz. % 226.25% 287.40% 171.92% 152.49% 84.78% 69.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.88 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4900 0.4422 0.2862 0.2328 0.1945 0.1732 0.1659 19.77%
  YoY % 10.81% 54.51% 22.94% 19.69% 12.30% 4.40% -
  Horiz. % 295.36% 266.55% 172.51% 140.33% 117.24% 104.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.3900 1.5000 1.3000 1.3100 0.7100 0.3500 0.3500 -
P/RPS 0.96 0.82 0.97 1.40 1.18 0.74 0.65 6.71%
  YoY % 17.07% -15.46% -30.71% 18.64% 59.46% 13.85% -
  Horiz. % 147.69% 126.15% 149.23% 215.38% 181.54% 113.85% 100.00%
P/EPS 16.11 13.47 18.31 19.44 15.85 9.62 6.63 15.94%
  YoY % 19.60% -26.43% -5.81% 22.65% 64.76% 45.10% -
  Horiz. % 242.99% 203.17% 276.17% 293.21% 239.06% 145.10% 100.00%
EY 6.21 7.43 5.46 5.15 6.31 10.40 15.09 -13.75%
  YoY % -16.42% 36.08% 6.02% -18.38% -39.33% -31.08% -
  Horiz. % 41.15% 49.24% 36.18% 34.13% 41.82% 68.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.43 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.84 3.33 4.19 4.85 2.63 1.46 1.52 10.97%
  YoY % -14.71% -20.53% -13.61% 84.41% 80.14% -3.95% -
  Horiz. % 186.84% 219.08% 275.66% 319.08% 173.03% 96.05% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 28/11/16 27/11/15 21/11/14 21/11/13 05/11/12 -
Price 1.0800 2.1200 1.3100 1.4000 0.7250 0.3450 0.3800 -
P/RPS 0.74 1.16 0.97 1.50 1.20 0.73 0.70 0.93%
  YoY % -36.21% 19.59% -35.33% 25.00% 64.38% 4.29% -
  Horiz. % 105.71% 165.71% 138.57% 214.29% 171.43% 104.29% 100.00%
P/EPS 12.52 19.03 18.45 20.77 16.18 9.48 7.20 9.65%
  YoY % -34.21% 3.14% -11.17% 28.37% 70.68% 31.67% -
  Horiz. % 173.89% 264.31% 256.25% 288.47% 224.72% 131.67% 100.00%
EY 7.99 5.25 5.42 4.81 6.18 10.55 13.89 -8.80%
  YoY % 52.19% -3.14% 12.68% -22.17% -41.42% -24.05% -
  Horiz. % 57.52% 37.80% 39.02% 34.63% 44.49% 75.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.84 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.20 4.71 4.23 5.19 2.69 1.44 1.65 4.91%
  YoY % -53.29% 11.35% -18.50% 92.94% 86.81% -12.73% -
  Horiz. % 133.33% 285.45% 256.36% 314.55% 163.03% 87.27% 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.
 


 

183  311  526  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.88-0.09 
 IWCITY 1.22-0.10 
 EKOVEST-WB 0.39-0.09 
 GADANG 0.915-0.03 
 HSI-C5D 0.35-0.015 
 ARMADA 0.20-0.005 
 SAPNRG 0.3250.00 
 HIBISCS 1.18-0.01 
 WCT-WE 0.17-0.01 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
4. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
7. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
8. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
Partners & Brokers