Highlights

[SKPRES] YoY Annualized Quarter Result on 2014-12-31 [#3]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 16-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     1.48%    YoY -     40.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,183,637 1,809,365 1,092,078 562,881 402,974 445,832 388,720 33.29%
  YoY % 20.69% 65.68% 94.02% 39.68% -9.61% 14.69% -
  Horiz. % 561.75% 465.47% 280.94% 144.80% 103.67% 114.69% 100.00%
PBT 172,753 125,242 106,028 54,890 38,724 60,284 46,381 24.48%
  YoY % 37.93% 18.12% 93.16% 41.75% -35.76% 29.97% -
  Horiz. % 372.46% 270.03% 228.60% 118.35% 83.49% 129.97% 100.00%
Tax -41,461 -30,058 -25,404 -13,938 -9,613 -15,542 -11,333 24.11%
  YoY % -37.93% -18.32% -82.26% -44.99% 38.15% -37.14% -
  Horiz. % 365.84% 265.22% 224.15% 122.99% 84.82% 137.14% 100.00%
NP 131,292 95,184 80,624 40,952 29,110 44,741 35,048 24.60%
  YoY % 37.93% 18.06% 96.87% 40.68% -34.94% 27.66% -
  Horiz. % 374.61% 271.58% 230.04% 116.85% 83.06% 127.66% 100.00%
NP to SH 131,292 95,184 80,624 40,952 29,110 44,741 35,048 24.60%
  YoY % 37.93% 18.06% 96.87% 40.68% -34.94% 27.66% -
  Horiz. % 374.61% 271.58% 230.04% 116.85% 83.06% 127.66% 100.00%
Tax Rate 24.00 % 24.00 % 23.96 % 25.39 % 24.83 % 25.78 % 24.44 % -0.30%
  YoY % 0.00% 0.17% -5.63% 2.26% -3.69% 5.48% -
  Horiz. % 98.20% 98.20% 98.04% 103.89% 101.60% 105.48% 100.00%
Total Cost 2,052,345 1,714,181 1,011,454 521,929 373,864 401,090 353,672 34.02%
  YoY % 19.73% 69.48% 93.79% 39.60% -6.79% 13.41% -
  Horiz. % 580.30% 484.68% 285.99% 147.57% 105.71% 113.41% 100.00%
Net Worth 528,313 401,188 303,423 234,182 215,634 188,921 179,630 19.68%
  YoY % 31.69% 32.22% 29.57% 8.60% 14.14% 5.17% -
  Horiz. % 294.11% 223.34% 168.91% 130.37% 120.04% 105.17% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - 15,593 11,975 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 30.21% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 130.21% 100.00%
Div Payout % - % - % - % - % - % 34.85 % 34.17 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.99% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.99% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 528,313 401,188 303,423 234,182 215,634 188,921 179,630 19.68%
  YoY % 31.69% 32.22% 29.57% 8.60% 14.14% 5.17% -
  Horiz. % 294.11% 223.34% 168.91% 130.37% 120.04% 105.17% 100.00%
NOSH 1,228,637 1,179,966 1,083,655 900,703 898,477 899,624 598,769 12.71%
  YoY % 4.12% 8.89% 20.31% 0.25% -0.13% 50.25% -
  Horiz. % 205.19% 197.07% 180.98% 150.43% 150.05% 150.25% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.01 % 5.26 % 7.38 % 7.28 % 7.22 % 10.04 % 9.02 % -6.54%
  YoY % 14.26% -28.73% 1.37% 0.83% -28.09% 11.31% -
  Horiz. % 66.63% 58.31% 81.82% 80.71% 80.04% 111.31% 100.00%
ROE 24.85 % 23.73 % 26.57 % 17.49 % 13.50 % 23.68 % 19.51 % 4.11%
  YoY % 4.72% -10.69% 51.92% 29.56% -42.99% 21.37% -
  Horiz. % 127.37% 121.63% 136.19% 89.65% 69.20% 121.37% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 177.73 153.34 100.78 62.49 44.85 49.56 64.92 18.26%
  YoY % 15.91% 52.15% 61.27% 39.33% -9.50% -23.66% -
  Horiz. % 273.77% 236.20% 155.24% 96.26% 69.09% 76.34% 100.00%
EPS 10.69 8.07 7.44 4.55 3.24 4.97 5.85 10.56%
  YoY % 32.47% 8.47% 63.52% 40.43% -34.81% -15.04% -
  Horiz. % 182.74% 137.95% 127.18% 77.78% 55.38% 84.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.73 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -13.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 86.50% 100.00%
NAPS 0.4300 0.3400 0.2800 0.2600 0.2400 0.2100 0.3000 6.18%
  YoY % 26.47% 21.43% 7.69% 8.33% 14.29% -30.00% -
  Horiz. % 143.33% 113.33% 93.33% 86.67% 80.00% 70.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 174.66 144.73 87.35 45.02 32.23 35.66 31.09 33.30%
  YoY % 20.68% 65.69% 94.02% 39.68% -9.62% 14.70% -
  Horiz. % 561.79% 465.52% 280.96% 144.81% 103.67% 114.70% 100.00%
EPS 10.50 7.61 6.45 3.28 2.33 3.58 2.80 24.62%
  YoY % 37.98% 17.98% 96.65% 40.77% -34.92% 27.86% -
  Horiz. % 375.00% 271.79% 230.36% 117.14% 83.21% 127.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.25 0.96 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 30.21% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 130.21% 100.00%
NAPS 0.4226 0.3209 0.2427 0.1873 0.1725 0.1511 0.1437 19.68%
  YoY % 31.69% 32.22% 29.58% 8.58% 14.16% 5.15% -
  Horiz. % 294.08% 223.31% 168.89% 130.34% 120.04% 105.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.2800 1.2900 1.3100 0.6400 0.3100 0.3500 0.1800 -
P/RPS 1.28 0.84 1.30 1.02 0.69 0.71 0.28 28.80%
  YoY % 52.38% -35.38% 27.45% 47.83% -2.82% 153.57% -
  Horiz. % 457.14% 300.00% 464.29% 364.29% 246.43% 253.57% 100.00%
P/EPS 21.34 15.99 17.61 14.08 9.57 7.04 3.08 38.03%
  YoY % 33.46% -9.20% 25.07% 47.13% 35.94% 128.57% -
  Horiz. % 692.86% 519.16% 571.75% 457.14% 310.71% 228.57% 100.00%
EY 4.69 6.25 5.68 7.10 10.45 14.21 32.52 -27.56%
  YoY % -24.96% 10.04% -20.00% -32.06% -26.46% -56.30% -
  Horiz. % 14.42% 19.22% 17.47% 21.83% 32.13% 43.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.95 11.11 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -55.45% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 44.55% 100.00%
P/NAPS 5.30 3.79 4.68 2.46 1.29 1.67 0.60 43.73%
  YoY % 39.84% -19.02% 90.24% 90.70% -22.75% 178.33% -
  Horiz. % 883.33% 631.67% 780.00% 410.00% 215.00% 278.33% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 - 19/02/16 16/02/15 17/02/14 26/02/13 29/02/12 -
Price 1.8900 1.3700 1.3200 0.7900 0.3200 0.3500 0.3300 -
P/RPS 1.06 0.89 1.31 1.26 0.71 0.71 0.51 12.96%
  YoY % 19.10% -32.06% 3.97% 77.46% 0.00% 39.22% -
  Horiz. % 207.84% 174.51% 256.86% 247.06% 139.22% 139.22% 100.00%
P/EPS 17.69 16.98 17.74 17.38 9.88 7.04 5.64 20.97%
  YoY % 4.18% -4.28% 2.07% 75.91% 40.34% 24.82% -
  Horiz. % 313.65% 301.06% 314.54% 308.16% 175.18% 124.82% 100.00%
EY 5.65 5.89 5.64 5.76 10.13 14.21 17.74 -17.35%
  YoY % -4.07% 4.43% -2.08% -43.14% -28.71% -19.90% -
  Horiz. % 31.85% 33.20% 31.79% 32.47% 57.10% 80.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.95 6.06 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -18.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 81.68% 100.00%
P/NAPS 4.40 4.03 4.71 3.04 1.33 1.67 1.10 25.97%
  YoY % 9.18% -14.44% 54.93% 128.57% -20.36% 51.82% -
  Horiz. % 400.00% 366.36% 428.18% 276.36% 120.91% 151.82% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers