Highlights

[SKPRES] YoY Cumulative Quarter Result on 2013-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 21-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     79.74%    YoY -     -31.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 777,006 504,292 271,986 214,449 243,901 169,110 109,205 38.64%
  YoY % 54.08% 85.41% 26.83% -12.08% 44.23% 54.86% -
  Horiz. % 711.51% 461.78% 249.06% 196.37% 223.34% 154.86% 100.00%
PBT 53,907 47,763 26,860 21,733 32,090 19,705 14,017 25.14%
  YoY % 12.86% 77.82% 23.59% -32.27% 62.85% 40.58% -
  Horiz. % 384.58% 340.75% 191.62% 155.05% 228.94% 140.58% 100.00%
Tax -12,938 -11,442 -6,682 -5,314 -8,288 -5,275 -3,400 24.92%
  YoY % -13.07% -71.24% -25.74% 35.88% -57.12% -55.15% -
  Horiz. % 380.53% 336.53% 196.53% 156.29% 243.76% 155.15% 100.00%
NP 40,969 36,321 20,178 16,419 23,802 14,430 10,617 25.21%
  YoY % 12.80% 80.00% 22.89% -31.02% 64.95% 35.91% -
  Horiz. % 385.88% 342.10% 190.05% 154.65% 224.19% 135.91% 100.00%
NP to SH 40,969 36,321 20,178 16,419 23,802 14,430 10,617 25.21%
  YoY % 12.80% 80.00% 22.89% -31.02% 64.95% 35.91% -
  Horiz. % 385.88% 342.10% 190.05% 154.65% 224.19% 135.91% 100.00%
Tax Rate 24.00 % 23.96 % 24.88 % 24.45 % 25.83 % 26.77 % 24.26 % -0.18%
  YoY % 0.17% -3.70% 1.76% -5.34% -3.51% 10.35% -
  Horiz. % 98.93% 98.76% 102.56% 100.78% 106.47% 110.35% 100.00%
Total Cost 736,037 467,971 251,808 198,030 220,099 154,680 98,588 39.76%
  YoY % 57.28% 85.84% 27.16% -10.03% 42.29% 56.90% -
  Horiz. % 746.58% 474.67% 255.41% 200.87% 223.25% 156.90% 100.00%
Net Worth 357,757 290,999 243,216 216,514 207,365 173,638 149,957 15.58%
  YoY % 22.94% 19.65% 12.33% 4.41% 19.42% 15.79% -
  Horiz. % 238.57% 194.05% 162.19% 144.38% 138.28% 115.79% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 11,720 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 357,757 290,999 243,216 216,514 207,365 173,638 149,957 15.58%
  YoY % 22.94% 19.65% 12.33% 4.41% 19.42% 15.79% -
  Horiz. % 238.57% 194.05% 162.19% 144.38% 138.28% 115.79% 100.00%
NOSH 1,154,056 1,077,774 900,803 902,142 901,590 598,755 599,830 11.51%
  YoY % 7.08% 19.65% -0.15% 0.06% 50.58% -0.18% -
  Horiz. % 192.40% 179.68% 150.18% 150.40% 150.31% 99.82% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.27 % 7.20 % 7.42 % 7.66 % 9.76 % 8.53 % 9.72 % -9.69%
  YoY % -26.81% -2.96% -3.13% -21.52% 14.42% -12.24% -
  Horiz. % 54.22% 74.07% 76.34% 78.81% 100.41% 87.76% 100.00%
ROE 11.45 % 12.48 % 8.30 % 7.58 % 11.48 % 8.31 % 7.08 % 8.33%
  YoY % -8.25% 50.36% 9.50% -33.97% 38.15% 17.37% -
  Horiz. % 161.72% 176.27% 117.23% 107.06% 162.15% 117.37% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 67.33 46.79 30.19 23.77 27.05 28.24 18.21 24.33%
  YoY % 43.90% 54.99% 27.01% -12.13% -4.21% 55.08% -
  Horiz. % 369.74% 256.95% 165.79% 130.53% 148.54% 155.08% 100.00%
EPS 3.55 3.37 2.24 1.82 2.64 2.41 1.77 12.29%
  YoY % 5.34% 50.45% 23.08% -31.06% 9.54% 36.16% -
  Horiz. % 200.56% 190.40% 126.55% 102.82% 149.15% 136.16% 100.00%
DPS 0.00 0.00 0.00 0.00 1.30 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3100 0.2700 0.2700 0.2400 0.2300 0.2900 0.2500 3.65%
  YoY % 14.81% 0.00% 12.50% 4.35% -20.69% 16.00% -
  Horiz. % 124.00% 108.00% 108.00% 96.00% 92.00% 116.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,806
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 62.15 40.34 21.76 17.15 19.51 13.53 8.74 38.63%
  YoY % 54.07% 85.39% 26.88% -12.10% 44.20% 54.81% -
  Horiz. % 711.10% 461.56% 248.97% 196.22% 223.23% 154.81% 100.00%
EPS 3.28 2.91 1.61 1.31 1.90 1.15 0.85 25.21%
  YoY % 12.71% 80.75% 22.90% -31.05% 65.22% 35.29% -
  Horiz. % 385.88% 342.35% 189.41% 154.12% 223.53% 135.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.94 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2862 0.2328 0.1945 0.1732 0.1659 0.1389 0.1199 15.59%
  YoY % 22.94% 19.69% 12.30% 4.40% 19.44% 15.85% -
  Horiz. % 238.70% 194.16% 162.22% 144.45% 138.37% 115.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.3000 1.3100 0.7100 0.3500 0.3500 0.1600 0.1500 -
P/RPS 1.93 2.80 2.35 1.47 1.29 0.57 0.82 15.32%
  YoY % -31.07% 19.15% 59.86% 13.95% 126.32% -30.49% -
  Horiz. % 235.37% 341.46% 286.59% 179.27% 157.32% 69.51% 100.00%
P/EPS 36.62 38.87 31.70 19.23 13.26 6.64 8.47 27.61%
  YoY % -5.79% 22.62% 64.85% 45.02% 99.70% -21.61% -
  Horiz. % 432.35% 458.91% 374.26% 227.04% 156.55% 78.39% 100.00%
EY 2.73 2.57 3.15 5.20 7.54 15.06 11.80 -21.63%
  YoY % 6.23% -18.41% -39.42% -31.03% -49.93% 27.63% -
  Horiz. % 23.14% 21.78% 26.69% 44.07% 63.90% 127.63% 100.00%
DY 0.00 0.00 0.00 0.00 3.71 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 4.19 4.85 2.63 1.46 1.52 0.55 0.60 38.21%
  YoY % -13.61% 84.41% 80.14% -3.95% 176.36% -8.33% -
  Horiz. % 698.33% 808.33% 438.33% 243.33% 253.33% 91.67% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 27/11/15 21/11/14 21/11/13 05/11/12 30/11/11 24/11/10 -
Price 1.3100 1.4000 0.7250 0.3450 0.3800 0.1900 0.1500 -
P/RPS 1.95 2.99 2.40 1.45 1.40 0.67 0.82 15.52%
  YoY % -34.78% 24.58% 65.52% 3.57% 108.96% -18.29% -
  Horiz. % 237.80% 364.63% 292.68% 176.83% 170.73% 81.71% 100.00%
P/EPS 36.90 41.54 32.37 18.96 14.39 7.88 8.47 27.77%
  YoY % -11.17% 28.33% 70.73% 31.76% 82.61% -6.97% -
  Horiz. % 435.66% 490.44% 382.17% 223.85% 169.89% 93.03% 100.00%
EY 2.71 2.41 3.09 5.28 6.95 12.68 11.80 -21.73%
  YoY % 12.45% -22.01% -41.48% -24.03% -45.19% 7.46% -
  Horiz. % 22.97% 20.42% 26.19% 44.75% 58.90% 107.46% 100.00%
DY 0.00 0.00 0.00 0.00 3.42 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 4.23 5.19 2.69 1.44 1.65 0.66 0.60 38.43%
  YoY % -18.50% 92.94% 86.81% -12.73% 150.00% 10.00% -
  Horiz. % 705.00% 865.00% 448.33% 240.00% 275.00% 110.00% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers