Highlights

[SKPRES] YoY Cumulative Quarter Result on 2012-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 05-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     101.40%    YoY -     64.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 504,292 271,986 214,449 243,901 169,110 109,205 89,240 33.44%
  YoY % 85.41% 26.83% -12.08% 44.23% 54.86% 22.37% -
  Horiz. % 565.10% 304.78% 240.31% 273.31% 189.50% 122.37% 100.00%
PBT 47,763 26,860 21,733 32,090 19,705 14,017 8,754 32.67%
  YoY % 77.82% 23.59% -32.27% 62.85% 40.58% 60.12% -
  Horiz. % 545.61% 306.83% 248.26% 366.58% 225.10% 160.12% 100.00%
Tax -11,442 -6,682 -5,314 -8,288 -5,275 -3,400 -1,969 34.07%
  YoY % -71.24% -25.74% 35.88% -57.12% -55.15% -72.68% -
  Horiz. % 581.11% 339.36% 269.88% 420.92% 267.90% 172.68% 100.00%
NP 36,321 20,178 16,419 23,802 14,430 10,617 6,785 32.24%
  YoY % 80.00% 22.89% -31.02% 64.95% 35.91% 56.48% -
  Horiz. % 535.31% 297.39% 241.99% 350.80% 212.68% 156.48% 100.00%
NP to SH 36,321 20,178 16,419 23,802 14,430 10,617 6,785 32.24%
  YoY % 80.00% 22.89% -31.02% 64.95% 35.91% 56.48% -
  Horiz. % 535.31% 297.39% 241.99% 350.80% 212.68% 156.48% 100.00%
Tax Rate 23.96 % 24.88 % 24.45 % 25.83 % 26.77 % 24.26 % 22.49 % 1.06%
  YoY % -3.70% 1.76% -5.34% -3.51% 10.35% 7.87% -
  Horiz. % 106.54% 110.63% 108.71% 114.85% 119.03% 107.87% 100.00%
Total Cost 467,971 251,808 198,030 220,099 154,680 98,588 82,455 33.54%
  YoY % 85.84% 27.16% -10.03% 42.29% 56.90% 19.57% -
  Horiz. % 567.55% 305.39% 240.17% 266.93% 187.59% 119.57% 100.00%
Net Worth 290,999 243,216 216,514 207,365 173,638 149,957 138,101 13.22%
  YoY % 19.65% 12.33% 4.41% 19.42% 15.79% 8.58% -
  Horiz. % 210.71% 176.11% 156.78% 150.15% 125.73% 108.58% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 11,720 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 290,999 243,216 216,514 207,365 173,638 149,957 138,101 13.22%
  YoY % 19.65% 12.33% 4.41% 19.42% 15.79% 8.58% -
  Horiz. % 210.71% 176.11% 156.78% 150.15% 125.73% 108.58% 100.00%
NOSH 1,077,774 900,803 902,142 901,590 598,755 599,830 600,442 10.24%
  YoY % 19.65% -0.15% 0.06% 50.58% -0.18% -0.10% -
  Horiz. % 179.50% 150.02% 150.25% 150.15% 99.72% 99.90% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.20 % 7.42 % 7.66 % 9.76 % 8.53 % 9.72 % 7.60 % -0.90%
  YoY % -2.96% -3.13% -21.52% 14.42% -12.24% 27.89% -
  Horiz. % 94.74% 97.63% 100.79% 128.42% 112.24% 127.89% 100.00%
ROE 12.48 % 8.30 % 7.58 % 11.48 % 8.31 % 7.08 % 4.91 % 16.81%
  YoY % 50.36% 9.50% -33.97% 38.15% 17.37% 44.20% -
  Horiz. % 254.18% 169.04% 154.38% 233.81% 169.25% 144.20% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.79 30.19 23.77 27.05 28.24 18.21 14.86 21.06%
  YoY % 54.99% 27.01% -12.13% -4.21% 55.08% 22.54% -
  Horiz. % 314.87% 203.16% 159.96% 182.03% 190.04% 122.54% 100.00%
EPS 3.37 2.24 1.82 2.64 2.41 1.77 1.13 19.97%
  YoY % 50.45% 23.08% -31.06% 9.54% 36.16% 56.64% -
  Horiz. % 298.23% 198.23% 161.06% 233.63% 213.27% 156.64% 100.00%
DPS 0.00 0.00 0.00 1.30 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2700 0.2700 0.2400 0.2300 0.2900 0.2500 0.2300 2.71%
  YoY % 0.00% 12.50% 4.35% -20.69% 16.00% 8.70% -
  Horiz. % 117.39% 117.39% 104.35% 100.00% 126.09% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,806
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 40.34 21.76 17.15 19.51 13.53 8.74 7.14 33.44%
  YoY % 85.39% 26.88% -12.10% 44.20% 54.81% 22.41% -
  Horiz. % 564.99% 304.76% 240.20% 273.25% 189.50% 122.41% 100.00%
EPS 2.91 1.61 1.31 1.90 1.15 0.85 0.54 32.39%
  YoY % 80.75% 22.90% -31.05% 65.22% 35.29% 57.41% -
  Horiz. % 538.89% 298.15% 242.59% 351.85% 212.96% 157.41% 100.00%
DPS 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2328 0.1945 0.1732 0.1659 0.1389 0.1199 0.1105 13.22%
  YoY % 19.69% 12.30% 4.40% 19.44% 15.85% 8.51% -
  Horiz. % 210.68% 176.02% 156.74% 150.14% 125.70% 108.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.3100 0.7100 0.3500 0.3500 0.1600 0.1500 0.0900 -
P/RPS 2.80 2.35 1.47 1.29 0.57 0.82 0.61 28.90%
  YoY % 19.15% 59.86% 13.95% 126.32% -30.49% 34.43% -
  Horiz. % 459.02% 385.25% 240.98% 211.48% 93.44% 134.43% 100.00%
P/EPS 38.87 31.70 19.23 13.26 6.64 8.47 7.96 30.24%
  YoY % 22.62% 64.85% 45.02% 99.70% -21.61% 6.41% -
  Horiz. % 488.32% 398.24% 241.58% 166.58% 83.42% 106.41% 100.00%
EY 2.57 3.15 5.20 7.54 15.06 11.80 12.56 -23.23%
  YoY % -18.41% -39.42% -31.03% -49.93% 27.63% -6.05% -
  Horiz. % 20.46% 25.08% 41.40% 60.03% 119.90% 93.95% 100.00%
DY 0.00 0.00 0.00 3.71 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 4.85 2.63 1.46 1.52 0.55 0.60 0.39 52.18%
  YoY % 84.41% 80.14% -3.95% 176.36% -8.33% 53.85% -
  Horiz. % 1,243.59% 674.36% 374.36% 389.74% 141.03% 153.85% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 21/11/14 21/11/13 05/11/12 30/11/11 24/11/10 26/11/09 -
Price 1.4000 0.7250 0.3450 0.3800 0.1900 0.1500 0.1100 -
P/RPS 2.99 2.40 1.45 1.40 0.67 0.82 0.74 26.19%
  YoY % 24.58% 65.52% 3.57% 108.96% -18.29% 10.81% -
  Horiz. % 404.05% 324.32% 195.95% 189.19% 90.54% 110.81% 100.00%
P/EPS 41.54 32.37 18.96 14.39 7.88 8.47 9.73 27.35%
  YoY % 28.33% 70.73% 31.76% 82.61% -6.97% -12.95% -
  Horiz. % 426.93% 332.68% 194.86% 147.89% 80.99% 87.05% 100.00%
EY 2.41 3.09 5.28 6.95 12.68 11.80 10.27 -21.45%
  YoY % -22.01% -41.48% -24.03% -45.19% 7.46% 14.90% -
  Horiz. % 23.47% 30.09% 51.41% 67.67% 123.47% 114.90% 100.00%
DY 0.00 0.00 0.00 3.42 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 5.19 2.69 1.44 1.65 0.66 0.60 0.48 48.68%
  YoY % 92.94% 86.81% -12.73% 150.00% 10.00% 25.00% -
  Horiz. % 1,081.25% 560.42% 300.00% 343.75% 137.50% 125.00% 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.
 


 

190  412  493  1108 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.065-0.005 
 BARAKAH 0.07-0.015 
 VC-PA 0.065-0.01 
 LAMBO-WB 0.010.00 
 ARMADA 0.1950.00 
 NIHSIN-WB 0.06-0.01 
 IMPIANA 0.04-0.005 
 PHB 0.0250.00 
 IOIPG 1.20+0.01 
 KNM 0.185-0.005 
Partners & Brokers