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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,698,808 1,815,496 2,238,068 1,554,012 1,008,584 543,972 428,898 25.77%
  YoY % -6.43% -18.88% 44.02% 54.08% 85.41% 26.83% -
  Horiz. % 396.09% 423.29% 521.82% 362.33% 235.16% 126.83% 100.00%
PBT 110,780 140,084 180,078 107,814 95,526 53,720 43,466 16.87%
  YoY % -20.92% -22.21% 67.03% 12.86% 77.82% 23.59% -
  Horiz. % 254.87% 322.28% 414.30% 248.04% 219.77% 123.59% 100.00%
Tax -25,480 -32,598 -43,218 -25,876 -22,884 -13,364 -10,628 15.68%
  YoY % 21.84% 24.57% -67.02% -13.07% -71.24% -25.74% -
  Horiz. % 239.74% 306.72% 406.64% 243.47% 215.32% 125.74% 100.00%
NP 85,300 107,486 136,860 81,938 72,642 40,356 32,838 17.24%
  YoY % -20.64% -21.46% 67.03% 12.80% 80.00% 22.89% -
  Horiz. % 259.76% 327.32% 416.77% 249.52% 221.21% 122.89% 100.00%
NP to SH 86,794 107,872 136,860 81,938 72,642 40,356 32,838 17.58%
  YoY % -19.54% -21.18% 67.03% 12.80% 80.00% 22.89% -
  Horiz. % 264.31% 328.50% 416.77% 249.52% 221.21% 122.89% 100.00%
Tax Rate 23.00 % 23.27 % 24.00 % 24.00 % 23.96 % 24.88 % 24.45 % -1.01%
  YoY % -1.16% -3.04% 0.00% 0.17% -3.70% 1.76% -
  Horiz. % 94.07% 95.17% 98.16% 98.16% 98.00% 101.76% 100.00%
Total Cost 1,613,508 1,708,010 2,101,208 1,472,074 935,942 503,616 396,060 26.36%
  YoY % -5.53% -18.71% 42.74% 57.28% 85.84% 27.16% -
  Horiz. % 407.39% 431.25% 530.53% 371.68% 236.31% 127.16% 100.00%
Net Worth 625,094 612,592 552,886 357,757 290,999 243,216 216,514 19.32%
  YoY % 2.04% 10.80% 54.54% 22.94% 19.65% 12.33% -
  Horiz. % 288.71% 282.93% 255.36% 165.24% 134.40% 112.33% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 625,094 612,592 552,886 357,757 290,999 243,216 216,514 19.32%
  YoY % 2.04% 10.80% 54.54% 22.94% 19.65% 12.33% -
  Horiz. % 288.71% 282.93% 255.36% 165.24% 134.40% 112.33% 100.00%
NOSH 1,250,188 1,250,188 1,228,637 1,154,056 1,077,774 900,803 902,142 5.59%
  YoY % 0.00% 1.75% 6.46% 7.08% 19.65% -0.15% -
  Horiz. % 138.58% 138.58% 136.19% 127.92% 119.47% 99.85% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.02 % 5.92 % 6.12 % 5.27 % 7.20 % 7.42 % 7.66 % -6.80%
  YoY % -15.20% -3.27% 16.13% -26.81% -2.96% -3.13% -
  Horiz. % 65.54% 77.28% 79.90% 68.80% 93.99% 96.87% 100.00%
ROE 13.88 % 17.61 % 24.75 % 22.90 % 24.96 % 16.59 % 15.17 % -1.47%
  YoY % -21.18% -28.85% 8.08% -8.25% 50.45% 9.36% -
  Horiz. % 91.50% 116.08% 163.15% 150.96% 164.54% 109.36% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 135.88 145.22 182.16 134.66 93.58 60.39 47.54 19.12%
  YoY % -6.43% -20.28% 35.27% 43.90% 54.96% 27.03% -
  Horiz. % 285.82% 305.47% 383.17% 283.26% 196.84% 127.03% 100.00%
EPS 6.94 8.62 11.14 7.10 6.74 4.48 3.64 11.35%
  YoY % -19.49% -22.62% 56.90% 5.34% 50.45% 23.08% -
  Horiz. % 190.66% 236.81% 306.04% 195.05% 185.16% 123.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5000 0.4900 0.4500 0.3100 0.2700 0.2700 0.2400 13.01%
  YoY % 2.04% 8.89% 45.16% 14.81% 0.00% 12.50% -
  Horiz. % 208.33% 204.17% 187.50% 129.17% 112.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,258,035
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 135.04 144.31 177.90 123.53 80.17 43.24 34.09 25.77%
  YoY % -6.42% -18.88% 44.01% 54.09% 85.41% 26.84% -
  Horiz. % 396.13% 423.32% 521.85% 362.36% 235.17% 126.84% 100.00%
EPS 6.90 8.57 10.88 6.51 5.77 3.21 2.61 17.58%
  YoY % -19.49% -21.23% 67.13% 12.82% 79.75% 22.99% -
  Horiz. % 264.37% 328.35% 416.86% 249.43% 221.07% 122.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4969 0.4869 0.4395 0.2844 0.2313 0.1933 0.1721 19.32%
  YoY % 2.05% 10.78% 54.54% 22.96% 19.66% 12.32% -
  Horiz. % 288.73% 282.92% 255.37% 165.25% 134.40% 112.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.1200 1.3900 1.5000 1.3000 1.3100 0.7100 0.3500 -
P/RPS 0.82 0.96 0.82 0.97 1.40 1.18 0.74 1.72%
  YoY % -14.58% 17.07% -15.46% -30.71% 18.64% 59.46% -
  Horiz. % 110.81% 129.73% 110.81% 131.08% 189.19% 159.46% 100.00%
P/EPS 16.13 16.11 13.47 18.31 19.44 15.85 9.62 8.99%
  YoY % 0.12% 19.60% -26.43% -5.81% 22.65% 64.76% -
  Horiz. % 167.67% 167.46% 140.02% 190.33% 202.08% 164.76% 100.00%
EY 6.20 6.21 7.43 5.46 5.15 6.31 10.40 -8.26%
  YoY % -0.16% -16.42% 36.08% 6.02% -18.38% -39.33% -
  Horiz. % 59.62% 59.71% 71.44% 52.50% 49.52% 60.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.24 2.84 3.33 4.19 4.85 2.63 1.46 7.39%
  YoY % -21.13% -14.71% -20.53% -13.61% 84.41% 80.14% -
  Horiz. % 153.42% 194.52% 228.08% 286.99% 332.19% 180.14% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 29/11/18 24/11/17 28/11/16 27/11/15 21/11/14 21/11/13 -
Price 1.2300 1.0800 2.1200 1.3100 1.4000 0.7250 0.3450 -
P/RPS 0.91 0.74 1.16 0.97 1.50 1.20 0.73 3.74%
  YoY % 22.97% -36.21% 19.59% -35.33% 25.00% 64.38% -
  Horiz. % 124.66% 101.37% 158.90% 132.88% 205.48% 164.38% 100.00%
P/EPS 17.72 12.52 19.03 18.45 20.77 16.18 9.48 10.98%
  YoY % 41.53% -34.21% 3.14% -11.17% 28.37% 70.68% -
  Horiz. % 186.92% 132.07% 200.74% 194.62% 219.09% 170.68% 100.00%
EY 5.64 7.99 5.25 5.42 4.81 6.18 10.55 -9.91%
  YoY % -29.41% 52.19% -3.14% 12.68% -22.17% -41.42% -
  Horiz. % 53.46% 75.73% 49.76% 51.37% 45.59% 58.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.46 2.20 4.71 4.23 5.19 2.69 1.44 9.33%
  YoY % 11.82% -53.29% 11.35% -18.50% 92.94% 86.81% -
  Horiz. % 170.83% 152.78% 327.08% 293.75% 360.42% 186.81% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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