Highlights

[SKPRES] YoY Annualized Quarter Result on 2018-12-31 [#3]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -4.58%    YoY -     -21.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,743,716 2,183,637 1,809,365 1,092,078 562,881 402,974 445,832 25.51%
  YoY % -20.15% 20.69% 65.68% 94.02% 39.68% -9.61% -
  Horiz. % 391.12% 489.79% 405.84% 244.95% 126.25% 90.39% 100.00%
PBT 134,881 172,753 125,242 106,028 54,890 38,724 60,284 14.36%
  YoY % -21.92% 37.93% 18.12% 93.16% 41.75% -35.76% -
  Horiz. % 223.74% 286.57% 207.75% 175.88% 91.05% 64.24% 100.00%
Tax -32,372 -41,461 -30,058 -25,404 -13,938 -9,613 -15,542 13.00%
  YoY % 21.92% -37.93% -18.32% -82.26% -44.99% 38.15% -
  Horiz. % 208.28% 266.76% 193.39% 163.45% 89.68% 61.85% 100.00%
NP 102,509 131,292 95,184 80,624 40,952 29,110 44,741 14.81%
  YoY % -21.92% 37.93% 18.06% 96.87% 40.68% -34.94% -
  Horiz. % 229.12% 293.45% 212.74% 180.20% 91.53% 65.06% 100.00%
NP to SH 102,934 131,292 95,184 80,624 40,952 29,110 44,741 14.89%
  YoY % -21.60% 37.93% 18.06% 96.87% 40.68% -34.94% -
  Horiz. % 230.07% 293.45% 212.74% 180.20% 91.53% 65.06% 100.00%
Tax Rate 24.00 % 24.00 % 24.00 % 23.96 % 25.39 % 24.83 % 25.78 % -1.18%
  YoY % 0.00% 0.00% 0.17% -5.63% 2.26% -3.69% -
  Horiz. % 93.10% 93.10% 93.10% 92.94% 98.49% 96.31% 100.00%
Total Cost 1,641,206 2,052,345 1,714,181 1,011,454 521,929 373,864 401,090 26.46%
  YoY % -20.03% 19.73% 69.48% 93.79% 39.60% -6.79% -
  Horiz. % 409.19% 511.69% 427.38% 252.18% 130.13% 93.21% 100.00%
Net Worth 575,086 528,313 401,188 303,423 234,182 215,634 188,921 20.38%
  YoY % 8.85% 31.69% 32.22% 29.57% 8.60% 14.14% -
  Horiz. % 304.41% 279.65% 212.36% 160.61% 123.96% 114.14% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - 15,593 -
  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 % - % - % - % - % - % - % 34.85 % -
  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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 575,086 528,313 401,188 303,423 234,182 215,634 188,921 20.38%
  YoY % 8.85% 31.69% 32.22% 29.57% 8.60% 14.14% -
  Horiz. % 304.41% 279.65% 212.36% 160.61% 123.96% 114.14% 100.00%
NOSH 1,250,188 1,228,637 1,179,966 1,083,655 900,703 898,477 899,624 5.64%
  YoY % 1.75% 4.12% 8.89% 20.31% 0.25% -0.13% -
  Horiz. % 138.97% 136.57% 131.16% 120.46% 100.12% 99.87% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.88 % 6.01 % 5.26 % 7.38 % 7.28 % 7.22 % 10.04 % -8.53%
  YoY % -2.16% 14.26% -28.73% 1.37% 0.83% -28.09% -
  Horiz. % 58.57% 59.86% 52.39% 73.51% 72.51% 71.91% 100.00%
ROE 17.90 % 24.85 % 23.73 % 26.57 % 17.49 % 13.50 % 23.68 % -4.55%
  YoY % -27.97% 4.72% -10.69% 51.92% 29.56% -42.99% -
  Horiz. % 75.59% 104.94% 100.21% 112.20% 73.86% 57.01% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 139.48 177.73 153.34 100.78 62.49 44.85 49.56 18.81%
  YoY % -21.52% 15.91% 52.15% 61.27% 39.33% -9.50% -
  Horiz. % 281.44% 358.62% 309.40% 203.35% 126.09% 90.50% 100.00%
EPS 8.24 10.69 8.07 7.44 4.55 3.24 4.97 8.79%
  YoY % -22.92% 32.47% 8.47% 63.52% 40.43% -34.81% -
  Horiz. % 165.79% 215.09% 162.37% 149.70% 91.55% 65.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.73 -
  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 0.4600 0.4300 0.3400 0.2800 0.2600 0.2400 0.2100 13.95%
  YoY % 6.98% 26.47% 21.43% 7.69% 8.33% 14.29% -
  Horiz. % 219.05% 204.76% 161.90% 133.33% 123.81% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,806
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 139.48 174.66 144.73 87.35 45.02 32.23 35.66 25.51%
  YoY % -20.14% 20.68% 65.69% 94.02% 39.68% -9.62% -
  Horiz. % 391.14% 489.79% 405.86% 244.95% 126.25% 90.38% 100.00%
EPS 8.24 10.50 7.61 6.45 3.28 2.33 3.58 14.90%
  YoY % -21.52% 37.98% 17.98% 96.65% 40.77% -34.92% -
  Horiz. % 230.17% 293.30% 212.57% 180.17% 91.62% 65.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
  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 0.4600 0.4226 0.3209 0.2427 0.1873 0.1725 0.1511 20.38%
  YoY % 8.85% 31.69% 32.22% 29.58% 8.58% 14.16% -
  Horiz. % 304.43% 279.68% 212.38% 160.62% 123.96% 114.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.0500 2.2800 1.2900 1.3100 0.6400 0.3100 0.3500 -
P/RPS 0.75 1.28 0.84 1.30 1.02 0.69 0.71 0.92%
  YoY % -41.41% 52.38% -35.38% 27.45% 47.83% -2.82% -
  Horiz. % 105.63% 180.28% 118.31% 183.10% 143.66% 97.18% 100.00%
P/EPS 12.75 21.34 15.99 17.61 14.08 9.57 7.04 10.40%
  YoY % -40.25% 33.46% -9.20% 25.07% 47.13% 35.94% -
  Horiz. % 181.11% 303.12% 227.13% 250.14% 200.00% 135.94% 100.00%
EY 7.84 4.69 6.25 5.68 7.10 10.45 14.21 -9.43%
  YoY % 67.16% -24.96% 10.04% -20.00% -32.06% -26.46% -
  Horiz. % 55.17% 33.00% 43.98% 39.97% 49.96% 73.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.95 -
  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 2.28 5.30 3.79 4.68 2.46 1.29 1.67 5.32%
  YoY % -56.98% 39.84% -19.02% 90.24% 90.70% -22.75% -
  Horiz. % 136.53% 317.37% 226.95% 280.24% 147.31% 77.25% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 22/02/18 - 19/02/16 16/02/15 17/02/14 26/02/13 -
Price 1.3100 1.8900 1.3700 1.3200 0.7900 0.3200 0.3500 -
P/RPS 0.94 1.06 0.89 1.31 1.26 0.71 0.71 4.79%
  YoY % -11.32% 19.10% -32.06% 3.97% 77.46% 0.00% -
  Horiz. % 132.39% 149.30% 125.35% 184.51% 177.46% 100.00% 100.00%
P/EPS 15.91 17.69 16.98 17.74 17.38 9.88 7.04 14.55%
  YoY % -10.06% 4.18% -4.28% 2.07% 75.91% 40.34% -
  Horiz. % 225.99% 251.28% 241.19% 251.99% 246.88% 140.34% 100.00%
EY 6.29 5.65 5.89 5.64 5.76 10.13 14.21 -12.70%
  YoY % 11.33% -4.07% 4.43% -2.08% -43.14% -28.71% -
  Horiz. % 44.26% 39.76% 41.45% 39.69% 40.53% 71.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.95 -
  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 2.85 4.40 4.03 4.71 3.04 1.33 1.67 9.31%
  YoY % -35.23% 9.18% -14.44% 54.93% 128.57% -20.36% -
  Horiz. % 170.66% 263.47% 241.32% 282.04% 182.04% 79.64% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers