Highlights

[SKPRES] YoY Annualized Quarter Result on 2018-03-31 [#4]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -3.19%    YoY -     23.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,664,891 2,104,507 1,943,564 1,015,353 619,267 412,769 422,486 25.67%
  YoY % -20.89% 8.28% 91.42% 63.96% 50.03% -2.30% -
  Horiz. % 394.07% 498.12% 460.03% 240.33% 146.58% 97.70% 100.00%
PBT 125,225 162,294 138,513 101,366 55,799 39,763 54,434 14.89%
  YoY % -22.84% 17.17% 36.65% 81.66% 40.33% -26.95% -
  Horiz. % 230.05% 298.15% 254.46% 186.22% 102.51% 73.05% 100.00%
Tax -28,265 -35,276 -35,197 -19,884 -13,477 -10,442 -13,829 12.65%
  YoY % 19.87% -0.22% -77.01% -47.54% -29.07% 24.49% -
  Horiz. % 204.39% 255.09% 254.52% 143.78% 97.45% 75.51% 100.00%
NP 96,960 127,018 103,316 81,482 42,322 29,321 40,605 15.60%
  YoY % -23.66% 22.94% 26.80% 92.53% 44.34% -27.79% -
  Horiz. % 238.79% 312.81% 254.44% 200.67% 104.23% 72.21% 100.00%
NP to SH 97,614 127,101 103,316 81,551 42,253 29,321 40,605 15.73%
  YoY % -23.20% 23.02% 26.69% 93.01% 44.10% -27.79% -
  Horiz. % 240.40% 313.02% 254.44% 200.84% 104.06% 72.21% 100.00%
Tax Rate 22.57 % 21.74 % 25.41 % 19.62 % 24.15 % 26.26 % 25.41 % -1.96%
  YoY % 3.82% -14.44% 29.51% -18.76% -8.04% 3.35% -
  Horiz. % 88.82% 85.56% 100.00% 77.21% 95.04% 103.35% 100.00%
Total Cost 1,567,931 1,977,489 1,840,248 933,871 576,945 383,448 381,881 26.53%
  YoY % -20.71% 7.46% 97.06% 61.86% 50.46% 0.41% -
  Horiz. % 410.58% 517.83% 481.89% 244.55% 151.08% 100.41% 100.00%
Net Worth 587,588 552,886 444,740 327,706 152,974 216,143 198,073 19.86%
  YoY % 6.28% 24.32% 35.71% 114.22% -29.23% 9.12% -
  Horiz. % 296.65% 279.13% 224.53% 165.45% 77.23% 109.12% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - 15,297 8,105 11,704 -
  YoY % 0.00% 0.00% 0.00% 0.00% 88.73% -30.75% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 130.70% 69.25% 100.00%
Div Payout % - % - % - % - % 36.20 % 27.64 % 28.82 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 30.97% -4.09% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 125.61% 95.91% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 587,588 552,886 444,740 327,706 152,974 216,143 198,073 19.86%
  YoY % 6.28% 24.32% 35.71% 114.22% -29.23% 9.12% -
  Horiz. % 296.65% 279.13% 224.53% 165.45% 77.23% 109.12% 100.00%
NOSH 1,250,188 1,228,637 1,170,369 1,092,353 899,850 900,598 900,332 5.62%
  YoY % 1.75% 4.98% 7.14% 21.39% -0.08% 0.03% -
  Horiz. % 138.86% 136.46% 129.99% 121.33% 99.95% 100.03% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.82 % 6.04 % 5.32 % 8.02 % 6.83 % 7.10 % 9.61 % -8.02%
  YoY % -3.64% 13.53% -33.67% 17.42% -3.80% -26.12% -
  Horiz. % 60.56% 62.85% 55.36% 83.45% 71.07% 73.88% 100.00%
ROE 16.61 % 22.99 % 23.23 % 24.89 % 27.62 % 13.57 % 20.50 % -3.44%
  YoY % -27.75% -1.03% -6.67% -9.88% 103.54% -33.80% -
  Horiz. % 81.02% 112.15% 113.32% 121.41% 134.73% 66.20% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 133.17 171.29 166.06 92.95 68.82 45.83 46.93 18.98%
  YoY % -22.25% 3.15% 78.66% 35.06% 50.16% -2.34% -
  Horiz. % 283.76% 364.99% 353.85% 198.06% 146.64% 97.66% 100.00%
EPS 7.81 10.34 8.83 7.47 4.69 3.26 4.51 9.58%
  YoY % -24.47% 17.10% 18.21% 59.28% 43.87% -27.72% -
  Horiz. % 173.17% 229.27% 195.79% 165.63% 103.99% 72.28% 100.00%
DPS 0.00 0.00 0.00 0.00 1.70 0.90 1.30 -
  YoY % 0.00% 0.00% 0.00% 0.00% 88.89% -30.77% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 130.77% 69.23% 100.00%
NAPS 0.4700 0.4500 0.3800 0.3000 0.1700 0.2400 0.2200 13.48%
  YoY % 4.44% 18.42% 26.67% 76.47% -29.17% 9.09% -
  Horiz. % 213.64% 204.55% 172.73% 136.36% 77.27% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 133.17 168.34 155.46 81.22 49.53 33.02 33.79 25.67%
  YoY % -20.89% 8.29% 91.41% 63.98% 50.00% -2.28% -
  Horiz. % 394.11% 498.19% 460.08% 240.37% 146.58% 97.72% 100.00%
EPS 7.81 10.17 8.26 6.52 3.38 2.35 3.25 15.73%
  YoY % -23.21% 23.12% 26.69% 92.90% 43.83% -27.69% -
  Horiz. % 240.31% 312.92% 254.15% 200.62% 104.00% 72.31% 100.00%
DPS 0.00 0.00 0.00 0.00 1.22 0.65 0.94 -
  YoY % 0.00% 0.00% 0.00% 0.00% 87.69% -30.85% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 129.79% 69.15% 100.00%
NAPS 0.4700 0.4422 0.3557 0.2621 0.1224 0.1729 0.1584 19.86%
  YoY % 6.29% 24.32% 35.71% 114.13% -29.21% 9.15% -
  Horiz. % 296.72% 279.17% 224.56% 165.47% 77.27% 109.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.3400 1.5800 1.2700 1.2900 0.8450 0.3250 0.3150 -
P/RPS 1.01 0.92 0.76 1.39 1.23 0.71 0.67 7.08%
  YoY % 9.78% 21.05% -45.32% 13.01% 73.24% 5.97% -
  Horiz. % 150.75% 137.31% 113.43% 207.46% 183.58% 105.97% 100.00%
P/EPS 17.16 15.27 14.39 17.28 18.00 9.98 6.98 16.17%
  YoY % 12.38% 6.12% -16.72% -4.00% 80.36% 42.98% -
  Horiz. % 245.85% 218.77% 206.16% 247.56% 257.88% 142.98% 100.00%
EY 5.83 6.55 6.95 5.79 5.56 10.02 14.32 -13.90%
  YoY % -10.99% -5.76% 20.03% 4.14% -44.51% -30.03% -
  Horiz. % 40.71% 45.74% 48.53% 40.43% 38.83% 69.97% 100.00%
DY 0.00 0.00 0.00 0.00 2.01 2.77 4.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% -27.44% -32.93% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 48.67% 67.07% 100.00%
P/NAPS 2.85 3.51 3.34 4.30 4.97 1.35 1.43 12.17%
  YoY % -18.80% 5.09% -22.33% -13.48% 268.15% -5.59% -
  Horiz. % 199.30% 245.45% 233.57% 300.70% 347.55% 94.41% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 30/05/18 29/05/17 30/05/16 01/06/15 20/05/14 31/05/13 -
Price 1.3000 1.5800 1.3000 1.2800 1.0100 0.3950 0.3450 -
P/RPS 0.98 0.92 0.78 1.38 1.47 0.86 0.74 4.79%
  YoY % 6.52% 17.95% -43.48% -6.12% 70.93% 16.22% -
  Horiz. % 132.43% 124.32% 105.41% 186.49% 198.65% 116.22% 100.00%
P/EPS 16.65 15.27 14.73 17.15 21.51 12.13 7.65 13.83%
  YoY % 9.04% 3.67% -14.11% -20.27% 77.33% 58.56% -
  Horiz. % 217.65% 199.61% 192.55% 224.18% 281.18% 158.56% 100.00%
EY 6.01 6.55 6.79 5.83 4.65 8.24 13.07 -12.14%
  YoY % -8.24% -3.53% 16.47% 25.38% -43.57% -36.95% -
  Horiz. % 45.98% 50.11% 51.95% 44.61% 35.58% 63.05% 100.00%
DY 0.00 0.00 0.00 0.00 1.68 2.28 3.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% -26.32% -39.52% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 44.56% 60.48% 100.00%
P/NAPS 2.77 3.51 3.42 4.27 5.94 1.65 1.57 9.92%
  YoY % -21.08% 2.63% -19.91% -28.11% 260.00% 5.10% -
  Horiz. % 176.43% 223.57% 217.83% 271.97% 378.34% 105.10% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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