Highlights

[SKPRES] YoY Cumulative Quarter Result on 2018-12-31 [#3]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     43.13%    YoY -     -21.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,307,787 1,637,728 1,357,024 819,059 422,161 302,231 334,374 25.51%
  YoY % -20.15% 20.69% 65.68% 94.02% 39.68% -9.61% -
  Horiz. % 391.12% 489.79% 405.84% 244.95% 126.25% 90.39% 100.00%
PBT 101,161 129,565 93,932 79,521 41,168 29,043 45,213 14.36%
  YoY % -21.92% 37.93% 18.12% 93.16% 41.75% -35.76% -
  Horiz. % 223.74% 286.57% 207.75% 175.88% 91.05% 64.24% 100.00%
Tax -24,279 -31,096 -22,544 -19,053 -10,454 -7,210 -11,657 13.00%
  YoY % 21.92% -37.93% -18.32% -82.26% -44.99% 38.15% -
  Horiz. % 208.28% 266.76% 193.39% 163.45% 89.68% 61.85% 100.00%
NP 76,882 98,469 71,388 60,468 30,714 21,833 33,556 14.81%
  YoY % -21.92% 37.93% 18.06% 96.87% 40.68% -34.94% -
  Horiz. % 229.12% 293.45% 212.74% 180.20% 91.53% 65.06% 100.00%
NP to SH 77,201 98,469 71,388 60,468 30,714 21,833 33,556 14.89%
  YoY % -21.60% 37.93% 18.06% 96.87% 40.68% -34.94% -
  Horiz. % 230.07% 293.45% 212.74% 180.20% 91.53% 65.06% 100.00%
Tax Rate 24.00 % 24.00 % 24.00 % 23.96 % 25.39 % 24.83 % 25.78 % -1.18%
  YoY % 0.00% 0.00% 0.17% -5.63% 2.26% -3.69% -
  Horiz. % 93.10% 93.10% 93.10% 92.94% 98.49% 96.31% 100.00%
Total Cost 1,230,905 1,539,259 1,285,636 758,591 391,447 280,398 300,818 26.46%
  YoY % -20.03% 19.73% 69.48% 93.79% 39.60% -6.79% -
  Horiz. % 409.19% 511.69% 427.38% 252.18% 130.13% 93.21% 100.00%
Net Worth 575,086 528,313 401,188 303,423 234,182 215,634 188,921 20.38%
  YoY % 8.85% 31.69% 32.22% 29.57% 8.60% 14.14% -
  Horiz. % 304.41% 279.65% 212.36% 160.61% 123.96% 114.14% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - 11,695 -
  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 % - % - % - % - % - % - % 34.85 % -
  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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 575,086 528,313 401,188 303,423 234,182 215,634 188,921 20.38%
  YoY % 8.85% 31.69% 32.22% 29.57% 8.60% 14.14% -
  Horiz. % 304.41% 279.65% 212.36% 160.61% 123.96% 114.14% 100.00%
NOSH 1,250,188 1,228,637 1,179,966 1,083,655 900,703 898,477 899,624 5.64%
  YoY % 1.75% 4.12% 8.89% 20.31% 0.25% -0.13% -
  Horiz. % 138.97% 136.57% 131.16% 120.46% 100.12% 99.87% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.88 % 6.01 % 5.26 % 7.38 % 7.28 % 7.22 % 10.04 % -8.53%
  YoY % -2.16% 14.26% -28.73% 1.37% 0.83% -28.09% -
  Horiz. % 58.57% 59.86% 52.39% 73.51% 72.51% 71.91% 100.00%
ROE 13.42 % 18.64 % 17.79 % 19.93 % 13.12 % 10.13 % 17.76 % -4.56%
  YoY % -28.00% 4.78% -10.74% 51.91% 29.52% -42.96% -
  Horiz. % 75.56% 104.95% 100.17% 112.22% 73.87% 57.04% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 104.61 133.30 115.01 75.58 46.87 33.64 37.17 18.81%
  YoY % -21.52% 15.90% 52.17% 61.25% 39.33% -9.50% -
  Horiz. % 281.44% 358.62% 309.42% 203.34% 126.10% 90.50% 100.00%
EPS 6.18 8.02 6.05 5.58 3.41 2.43 3.73 8.78%
  YoY % -22.94% 32.56% 8.42% 63.64% 40.33% -34.85% -
  Horiz. % 165.68% 215.01% 162.20% 149.60% 91.42% 65.15% 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 0.4600 0.4300 0.3400 0.2800 0.2600 0.2400 0.2100 13.95%
  YoY % 6.98% 26.47% 21.43% 7.69% 8.33% 14.29% -
  Horiz. % 219.05% 204.76% 161.90% 133.33% 123.81% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 104.61 131.00 108.55 65.51 33.77 24.17 26.75 25.51%
  YoY % -20.15% 20.68% 65.70% 93.99% 39.72% -9.64% -
  Horiz. % 391.07% 489.72% 405.79% 244.90% 126.24% 90.36% 100.00%
EPS 6.18 7.88 5.71 4.84 2.46 1.75 2.68 14.93%
  YoY % -21.57% 38.00% 17.98% 96.75% 40.57% -34.70% -
  Horiz. % 230.60% 294.03% 213.06% 180.60% 91.79% 65.30% 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 0.4600 0.4226 0.3209 0.2427 0.1873 0.1725 0.1511 20.38%
  YoY % 8.85% 31.69% 32.22% 29.58% 8.58% 14.16% -
  Horiz. % 304.43% 279.68% 212.38% 160.62% 123.96% 114.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.0500 2.2800 1.2900 1.3100 0.6400 0.3100 0.3500 -
P/RPS 1.00 1.71 1.12 1.73 1.37 0.92 0.94 1.04%
  YoY % -41.52% 52.68% -35.26% 26.28% 48.91% -2.13% -
  Horiz. % 106.38% 181.91% 119.15% 184.04% 145.74% 97.87% 100.00%
P/EPS 17.00 28.45 21.32 23.48 18.77 12.76 9.38 10.41%
  YoY % -40.25% 33.44% -9.20% 25.09% 47.10% 36.03% -
  Horiz. % 181.24% 303.30% 227.29% 250.32% 200.11% 136.03% 100.00%
EY 5.88 3.52 4.69 4.26 5.33 7.84 10.66 -9.44%
  YoY % 67.05% -24.95% 10.09% -20.08% -32.02% -26.45% -
  Horiz. % 55.16% 33.02% 44.00% 39.96% 50.00% 73.55% 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 2.28 5.30 3.79 4.68 2.46 1.29 1.67 5.32%
  YoY % -56.98% 39.84% -19.02% 90.24% 90.70% -22.75% -
  Horiz. % 136.53% 317.37% 226.95% 280.24% 147.31% 77.25% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 22/02/18 - 19/02/16 16/02/15 17/02/14 26/02/13 -
Price 1.3100 1.8900 1.3700 1.3200 0.7900 0.3200 0.3500 -
P/RPS 1.25 1.42 1.19 1.75 1.69 0.95 0.94 4.86%
  YoY % -11.97% 19.33% -32.00% 3.55% 77.89% 1.06% -
  Horiz. % 132.98% 151.06% 126.60% 186.17% 179.79% 101.06% 100.00%
P/EPS 21.21 23.58 22.64 23.66 23.17 13.17 9.38 14.56%
  YoY % -10.05% 4.15% -4.31% 2.11% 75.93% 40.41% -
  Horiz. % 226.12% 251.39% 241.36% 252.24% 247.01% 140.41% 100.00%
EY 4.71 4.24 4.42 4.23 4.32 7.59 10.66 -12.72%
  YoY % 11.08% -4.07% 4.49% -2.08% -43.08% -28.80% -
  Horiz. % 44.18% 39.77% 41.46% 39.68% 40.53% 71.20% 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 2.85 4.40 4.03 4.71 3.04 1.33 1.67 9.31%
  YoY % -35.23% 9.18% -14.44% 54.93% 128.57% -20.36% -
  Horiz. % 170.66% 263.47% 241.32% 282.04% 182.04% 79.64% 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.
 


 

325  326  569  1058 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.89-0.015 
 IWCITY 1.020.00 
 TIGER 0.125+0.005 
 TDM 0.315+0.03 
 RSAWIT 0.345+0.06 
 EDUSPEC 0.03+0.005 
 SERBADK-WA 0.48+0.175 
 DGB 0.130.00 
 WCEHB 0.345+0.015 
 SAPNRG 0.2650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers