Highlights

[SKPRES] YoY Cumulative Quarter Result on 2016-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 28-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     124.51%    YoY -     12.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 907,748 1,119,034 777,006 504,292 271,986 214,449 243,901 24.47%
  YoY % -18.88% 44.02% 54.08% 85.41% 26.83% -12.08% -
  Horiz. % 372.18% 458.81% 318.57% 206.76% 111.51% 87.92% 100.00%
PBT 70,042 90,039 53,907 47,763 26,860 21,733 32,090 13.89%
  YoY % -22.21% 67.03% 12.86% 77.82% 23.59% -32.27% -
  Horiz. % 218.27% 280.58% 167.99% 148.84% 83.70% 67.73% 100.00%
Tax -16,299 -21,609 -12,938 -11,442 -6,682 -5,314 -8,288 11.93%
  YoY % 24.57% -67.02% -13.07% -71.24% -25.74% 35.88% -
  Horiz. % 196.66% 260.73% 156.11% 138.06% 80.62% 64.12% 100.00%
NP 53,743 68,430 40,969 36,321 20,178 16,419 23,802 14.53%
  YoY % -21.46% 67.03% 12.80% 80.00% 22.89% -31.02% -
  Horiz. % 225.79% 287.50% 172.12% 152.60% 84.77% 68.98% 100.00%
NP to SH 53,936 68,430 40,969 36,321 20,178 16,419 23,802 14.60%
  YoY % -21.18% 67.03% 12.80% 80.00% 22.89% -31.02% -
  Horiz. % 226.60% 287.50% 172.12% 152.60% 84.77% 68.98% 100.00%
Tax Rate 23.27 % 24.00 % 24.00 % 23.96 % 24.88 % 24.45 % 25.83 % -1.72%
  YoY % -3.04% 0.00% 0.17% -3.70% 1.76% -5.34% -
  Horiz. % 90.09% 92.92% 92.92% 92.76% 96.32% 94.66% 100.00%
Total Cost 854,005 1,050,604 736,037 467,971 251,808 198,030 220,099 25.34%
  YoY % -18.71% 42.74% 57.28% 85.84% 27.16% -10.03% -
  Horiz. % 388.01% 477.33% 334.41% 212.62% 114.41% 89.97% 100.00%
Net Worth 612,592 552,886 357,757 290,999 243,216 216,514 207,365 19.78%
  YoY % 10.80% 54.54% 22.94% 19.65% 12.33% 4.41% -
  Horiz. % 295.42% 266.62% 172.52% 140.33% 117.29% 104.41% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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% 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% 0.00% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 612,592 552,886 357,757 290,999 243,216 216,514 207,365 19.78%
  YoY % 10.80% 54.54% 22.94% 19.65% 12.33% 4.41% -
  Horiz. % 295.42% 266.62% 172.52% 140.33% 117.29% 104.41% 100.00%
NOSH 1,250,188 1,228,637 1,154,056 1,077,774 900,803 902,142 901,590 5.60%
  YoY % 1.75% 6.46% 7.08% 19.65% -0.15% 0.06% -
  Horiz. % 138.66% 136.27% 128.00% 119.54% 99.91% 100.06% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.92 % 6.12 % 5.27 % 7.20 % 7.42 % 7.66 % 9.76 % -7.99%
  YoY % -3.27% 16.13% -26.81% -2.96% -3.13% -21.52% -
  Horiz. % 60.66% 62.70% 54.00% 73.77% 76.02% 78.48% 100.00%
ROE 8.80 % 12.38 % 11.45 % 12.48 % 8.30 % 7.58 % 11.48 % -4.33%
  YoY % -28.92% 8.12% -8.25% 50.36% 9.50% -33.97% -
  Horiz. % 76.66% 107.84% 99.74% 108.71% 72.30% 66.03% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 72.61 91.08 67.33 46.79 30.19 23.77 27.05 17.88%
  YoY % -20.28% 35.27% 43.90% 54.99% 27.01% -12.13% -
  Horiz. % 268.43% 336.71% 248.91% 172.98% 111.61% 87.87% 100.00%
EPS 4.31 5.57 3.55 3.37 2.24 1.82 2.64 8.51%
  YoY % -22.62% 56.90% 5.34% 50.45% 23.08% -31.06% -
  Horiz. % 163.26% 210.98% 134.47% 127.65% 84.85% 68.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
  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 0.4900 0.4500 0.3100 0.2700 0.2700 0.2400 0.2300 13.43%
  YoY % 8.89% 45.16% 14.81% 0.00% 12.50% 4.35% -
  Horiz. % 213.04% 195.65% 134.78% 117.39% 117.39% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,806
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 72.61 89.51 62.15 40.34 21.76 17.15 19.51 24.47%
  YoY % -18.88% 44.02% 54.07% 85.39% 26.88% -12.10% -
  Horiz. % 372.17% 458.79% 318.55% 206.77% 111.53% 87.90% 100.00%
EPS 4.31 5.47 3.28 2.91 1.61 1.31 1.90 14.62%
  YoY % -21.21% 66.77% 12.71% 80.75% 22.90% -31.05% -
  Horiz. % 226.84% 287.89% 172.63% 153.16% 84.74% 68.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
  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 0.4900 0.4422 0.2862 0.2328 0.1945 0.1732 0.1659 19.77%
  YoY % 10.81% 54.51% 22.94% 19.69% 12.30% 4.40% -
  Horiz. % 295.36% 266.55% 172.51% 140.33% 117.24% 104.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.3900 1.5000 1.3000 1.3100 0.7100 0.3500 0.3500 -
P/RPS 1.91 1.65 1.93 2.80 2.35 1.47 1.29 6.76%
  YoY % 15.76% -14.51% -31.07% 19.15% 59.86% 13.95% -
  Horiz. % 148.06% 127.91% 149.61% 217.05% 182.17% 113.95% 100.00%
P/EPS 32.22 26.93 36.62 38.87 31.70 19.23 13.26 15.94%
  YoY % 19.64% -26.46% -5.79% 22.62% 64.85% 45.02% -
  Horiz. % 242.99% 203.09% 276.17% 293.14% 239.06% 145.02% 100.00%
EY 3.10 3.71 2.73 2.57 3.15 5.20 7.54 -13.76%
  YoY % -16.44% 35.90% 6.23% -18.41% -39.42% -31.03% -
  Horiz. % 41.11% 49.20% 36.21% 34.08% 41.78% 68.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.71 -
  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 2.84 3.33 4.19 4.85 2.63 1.46 1.52 10.97%
  YoY % -14.71% -20.53% -13.61% 84.41% 80.14% -3.95% -
  Horiz. % 186.84% 219.08% 275.66% 319.08% 173.03% 96.05% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 28/11/16 27/11/15 21/11/14 21/11/13 05/11/12 -
Price 1.0800 2.1200 1.3100 1.4000 0.7250 0.3450 0.3800 -
P/RPS 1.49 2.33 1.95 2.99 2.40 1.45 1.40 1.04%
  YoY % -36.05% 19.49% -34.78% 24.58% 65.52% 3.57% -
  Horiz. % 106.43% 166.43% 139.29% 213.57% 171.43% 103.57% 100.00%
P/EPS 25.03 38.06 36.90 41.54 32.37 18.96 14.39 9.66%
  YoY % -34.24% 3.14% -11.17% 28.33% 70.73% 31.76% -
  Horiz. % 173.94% 264.49% 256.43% 288.67% 224.95% 131.76% 100.00%
EY 3.99 2.63 2.71 2.41 3.09 5.28 6.95 -8.83%
  YoY % 51.71% -2.95% 12.45% -22.01% -41.48% -24.03% -
  Horiz. % 57.41% 37.84% 38.99% 34.68% 44.46% 75.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.42 -
  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 2.20 4.71 4.23 5.19 2.69 1.44 1.65 4.91%
  YoY % -53.29% 11.35% -18.50% 92.94% 86.81% -12.73% -
  Horiz. % 133.33% 285.45% 256.36% 314.55% 163.03% 87.27% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers