Highlights

[SKPRES] YoY Cumulative Quarter Result on 2014-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     109.12%    YoY -     22.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,119,034 777,006 504,292 271,986 214,449 243,901 169,110 36.98%
  YoY % 44.02% 54.08% 85.41% 26.83% -12.08% 44.23% -
  Horiz. % 661.72% 459.47% 298.20% 160.83% 126.81% 144.23% 100.00%
PBT 90,039 53,907 47,763 26,860 21,733 32,090 19,705 28.79%
  YoY % 67.03% 12.86% 77.82% 23.59% -32.27% 62.85% -
  Horiz. % 456.93% 273.57% 242.39% 136.31% 110.29% 162.85% 100.00%
Tax -21,609 -12,938 -11,442 -6,682 -5,314 -8,288 -5,275 26.47%
  YoY % -67.02% -13.07% -71.24% -25.74% 35.88% -57.12% -
  Horiz. % 409.65% 245.27% 216.91% 126.67% 100.74% 157.12% 100.00%
NP 68,430 40,969 36,321 20,178 16,419 23,802 14,430 29.59%
  YoY % 67.03% 12.80% 80.00% 22.89% -31.02% 64.95% -
  Horiz. % 474.22% 283.92% 251.70% 139.83% 113.78% 164.95% 100.00%
NP to SH 68,430 40,969 36,321 20,178 16,419 23,802 14,430 29.59%
  YoY % 67.03% 12.80% 80.00% 22.89% -31.02% 64.95% -
  Horiz. % 474.22% 283.92% 251.70% 139.83% 113.78% 164.95% 100.00%
Tax Rate 24.00 % 24.00 % 23.96 % 24.88 % 24.45 % 25.83 % 26.77 % -1.80%
  YoY % 0.00% 0.17% -3.70% 1.76% -5.34% -3.51% -
  Horiz. % 89.65% 89.65% 89.50% 92.94% 91.33% 96.49% 100.00%
Total Cost 1,050,604 736,037 467,971 251,808 198,030 220,099 154,680 37.58%
  YoY % 42.74% 57.28% 85.84% 27.16% -10.03% 42.29% -
  Horiz. % 679.21% 475.84% 302.54% 162.79% 128.03% 142.29% 100.00%
Net Worth 552,886 357,757 290,999 243,216 216,514 207,365 173,638 21.27%
  YoY % 54.54% 22.94% 19.65% 12.33% 4.41% 19.42% -
  Horiz. % 318.41% 206.04% 167.59% 140.07% 124.69% 119.42% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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% 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% 0.00% 100.00% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 552,886 357,757 290,999 243,216 216,514 207,365 173,638 21.27%
  YoY % 54.54% 22.94% 19.65% 12.33% 4.41% 19.42% -
  Horiz. % 318.41% 206.04% 167.59% 140.07% 124.69% 119.42% 100.00%
NOSH 1,228,637 1,154,056 1,077,774 900,803 902,142 901,590 598,755 12.71%
  YoY % 6.46% 7.08% 19.65% -0.15% 0.06% 50.58% -
  Horiz. % 205.20% 192.74% 180.00% 150.45% 150.67% 150.58% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.12 % 5.27 % 7.20 % 7.42 % 7.66 % 9.76 % 8.53 % -5.38%
  YoY % 16.13% -26.81% -2.96% -3.13% -21.52% 14.42% -
  Horiz. % 71.75% 61.78% 84.41% 86.99% 89.80% 114.42% 100.00%
ROE 12.38 % 11.45 % 12.48 % 8.30 % 7.58 % 11.48 % 8.31 % 6.86%
  YoY % 8.12% -8.25% 50.36% 9.50% -33.97% 38.15% -
  Horiz. % 148.98% 137.79% 150.18% 99.88% 91.22% 138.15% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 91.08 67.33 46.79 30.19 23.77 27.05 28.24 21.53%
  YoY % 35.27% 43.90% 54.99% 27.01% -12.13% -4.21% -
  Horiz. % 322.52% 238.42% 165.69% 106.91% 84.17% 95.79% 100.00%
EPS 5.57 3.55 3.37 2.24 1.82 2.64 2.41 14.97%
  YoY % 56.90% 5.34% 50.45% 23.08% -31.06% 9.54% -
  Horiz. % 231.12% 147.30% 139.83% 92.95% 75.52% 109.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.30 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4500 0.3100 0.2700 0.2700 0.2400 0.2300 0.2900 7.59%
  YoY % 45.16% 14.81% 0.00% 12.50% 4.35% -20.69% -
  Horiz. % 155.17% 106.90% 93.10% 93.10% 82.76% 79.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,806
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 89.51 62.15 40.34 21.76 17.15 19.51 13.53 36.97%
  YoY % 44.02% 54.07% 85.39% 26.88% -12.10% 44.20% -
  Horiz. % 661.57% 459.35% 298.15% 160.83% 126.76% 144.20% 100.00%
EPS 5.47 3.28 2.91 1.61 1.31 1.90 1.15 29.65%
  YoY % 66.77% 12.71% 80.75% 22.90% -31.05% 65.22% -
  Horiz. % 475.65% 285.22% 253.04% 140.00% 113.91% 165.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.94 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4422 0.2862 0.2328 0.1945 0.1732 0.1659 0.1389 21.27%
  YoY % 54.51% 22.94% 19.69% 12.30% 4.40% 19.44% -
  Horiz. % 318.36% 206.05% 167.60% 140.03% 124.69% 119.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.5000 1.3000 1.3100 0.7100 0.3500 0.3500 0.1600 -
P/RPS 1.65 1.93 2.80 2.35 1.47 1.29 0.57 19.36%
  YoY % -14.51% -31.07% 19.15% 59.86% 13.95% 126.32% -
  Horiz. % 289.47% 338.60% 491.23% 412.28% 257.89% 226.32% 100.00%
P/EPS 26.93 36.62 38.87 31.70 19.23 13.26 6.64 26.26%
  YoY % -26.46% -5.79% 22.62% 64.85% 45.02% 99.70% -
  Horiz. % 405.57% 551.51% 585.39% 477.41% 289.61% 199.70% 100.00%
EY 3.71 2.73 2.57 3.15 5.20 7.54 15.06 -20.81%
  YoY % 35.90% 6.23% -18.41% -39.42% -31.03% -49.93% -
  Horiz. % 24.63% 18.13% 17.07% 20.92% 34.53% 50.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.71 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.33 4.19 4.85 2.63 1.46 1.52 0.55 34.97%
  YoY % -20.53% -13.61% 84.41% 80.14% -3.95% 176.36% -
  Horiz. % 605.45% 761.82% 881.82% 478.18% 265.45% 276.36% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 28/11/16 27/11/15 21/11/14 21/11/13 05/11/12 30/11/11 -
Price 2.1200 1.3100 1.4000 0.7250 0.3450 0.3800 0.1900 -
P/RPS 2.33 1.95 2.99 2.40 1.45 1.40 0.67 23.06%
  YoY % 19.49% -34.78% 24.58% 65.52% 3.57% 108.96% -
  Horiz. % 347.76% 291.04% 446.27% 358.21% 216.42% 208.96% 100.00%
P/EPS 38.06 36.90 41.54 32.37 18.96 14.39 7.88 29.98%
  YoY % 3.14% -11.17% 28.33% 70.73% 31.76% 82.61% -
  Horiz. % 482.99% 468.27% 527.16% 410.79% 240.61% 182.61% 100.00%
EY 2.63 2.71 2.41 3.09 5.28 6.95 12.68 -23.04%
  YoY % -2.95% 12.45% -22.01% -41.48% -24.03% -45.19% -
  Horiz. % 20.74% 21.37% 19.01% 24.37% 41.64% 54.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.42 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 4.71 4.23 5.19 2.69 1.44 1.65 0.66 38.71%
  YoY % 11.35% -18.50% 92.94% 86.81% -12.73% 150.00% -
  Horiz. % 713.64% 640.91% 786.36% 407.58% 218.18% 250.00% 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 
Partners & Brokers