Highlights

[SKPRES] YoY Cumulative Quarter Result on 2018-03-31 [#4]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     29.08%    YoY -     23.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,104,507 1,943,564 1,015,353 619,267 412,769 422,486 414,834 31.07%
  YoY % 8.28% 91.42% 63.96% 50.03% -2.30% 1.84% -
  Horiz. % 507.31% 468.52% 244.76% 149.28% 99.50% 101.84% 100.00%
PBT 162,294 138,513 101,366 55,799 39,763 54,434 49,646 21.81%
  YoY % 17.17% 36.65% 81.66% 40.33% -26.95% 9.64% -
  Horiz. % 326.90% 279.00% 204.18% 112.39% 80.09% 109.64% 100.00%
Tax -35,276 -35,197 -19,884 -13,477 -10,442 -13,829 -12,802 18.40%
  YoY % -0.22% -77.01% -47.54% -29.07% 24.49% -8.02% -
  Horiz. % 275.55% 274.93% 155.32% 105.27% 81.57% 108.02% 100.00%
NP 127,018 103,316 81,482 42,322 29,321 40,605 36,844 22.90%
  YoY % 22.94% 26.80% 92.53% 44.34% -27.79% 10.21% -
  Horiz. % 344.75% 280.41% 221.15% 114.87% 79.58% 110.21% 100.00%
NP to SH 127,101 103,316 81,551 42,253 29,321 40,605 36,844 22.91%
  YoY % 23.02% 26.69% 93.01% 44.10% -27.79% 10.21% -
  Horiz. % 344.97% 280.41% 221.34% 114.68% 79.58% 110.21% 100.00%
Tax Rate 21.74 % 25.41 % 19.62 % 24.15 % 26.26 % 25.41 % 25.79 % -2.81%
  YoY % -14.44% 29.51% -18.76% -8.04% 3.35% -1.47% -
  Horiz. % 84.30% 98.53% 76.08% 93.64% 101.82% 98.53% 100.00%
Total Cost 1,977,489 1,840,248 933,871 576,945 383,448 381,881 377,990 31.74%
  YoY % 7.46% 97.06% 61.86% 50.46% 0.41% 1.03% -
  Horiz. % 523.16% 486.85% 247.06% 152.63% 101.44% 101.03% 100.00%
Net Worth 552,886 444,740 327,706 152,974 216,143 198,073 119,683 29.04%
  YoY % 24.32% 35.71% 114.22% -29.23% 9.12% 65.50% -
  Horiz. % 461.96% 371.60% 273.81% 127.82% 180.60% 165.50% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 15,297 8,105 11,704 8,976 -
  YoY % 0.00% 0.00% 0.00% 88.73% -30.75% 30.39% -
  Horiz. % 0.00% 0.00% 0.00% 170.42% 90.30% 130.39% 100.00%
Div Payout % - % - % - % 36.20 % 27.64 % 28.82 % 24.36 % -
  YoY % 0.00% 0.00% 0.00% 30.97% -4.09% 18.31% -
  Horiz. % 0.00% 0.00% 0.00% 148.60% 113.46% 118.31% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 552,886 444,740 327,706 152,974 216,143 198,073 119,683 29.04%
  YoY % 24.32% 35.71% 114.22% -29.23% 9.12% 65.50% -
  Horiz. % 461.96% 371.60% 273.81% 127.82% 180.60% 165.50% 100.00%
NOSH 1,228,637 1,170,369 1,092,353 899,850 900,598 900,332 598,419 12.73%
  YoY % 4.98% 7.14% 21.39% -0.08% 0.03% 50.45% -
  Horiz. % 205.31% 195.58% 182.54% 150.37% 150.50% 150.45% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.04 % 5.32 % 8.02 % 6.83 % 7.10 % 9.61 % 8.88 % -6.22%
  YoY % 13.53% -33.67% 17.42% -3.80% -26.12% 8.22% -
  Horiz. % 68.02% 59.91% 90.32% 76.91% 79.95% 108.22% 100.00%
ROE 22.99 % 23.23 % 24.89 % 27.62 % 13.57 % 20.50 % 30.78 % -4.74%
  YoY % -1.03% -6.67% -9.88% 103.54% -33.80% -33.40% -
  Horiz. % 74.69% 75.47% 80.86% 89.73% 44.09% 66.60% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 171.29 166.06 92.95 68.82 45.83 46.93 69.32 16.27%
  YoY % 3.15% 78.66% 35.06% 50.16% -2.34% -32.30% -
  Horiz. % 247.10% 239.56% 134.09% 99.28% 66.11% 67.70% 100.00%
EPS 10.34 8.83 7.47 4.69 3.26 4.51 4.09 16.71%
  YoY % 17.10% 18.21% 59.28% 43.87% -27.72% 10.27% -
  Horiz. % 252.81% 215.89% 182.64% 114.67% 79.71% 110.27% 100.00%
DPS 0.00 0.00 0.00 1.70 0.90 1.30 1.50 -
  YoY % 0.00% 0.00% 0.00% 88.89% -30.77% -13.33% -
  Horiz. % 0.00% 0.00% 0.00% 113.33% 60.00% 86.67% 100.00%
NAPS 0.4500 0.3800 0.3000 0.1700 0.2400 0.2200 0.2000 14.46%
  YoY % 18.42% 26.67% 76.47% -29.17% 9.09% 10.00% -
  Horiz. % 225.00% 190.00% 150.00% 85.00% 120.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,806
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 168.34 155.46 81.22 49.53 33.02 33.79 33.18 31.07%
  YoY % 8.29% 91.41% 63.98% 50.00% -2.28% 1.84% -
  Horiz. % 507.35% 468.54% 244.79% 149.28% 99.52% 101.84% 100.00%
EPS 10.17 8.26 6.52 3.38 2.35 3.25 2.95 22.90%
  YoY % 23.12% 26.69% 92.90% 43.83% -27.69% 10.17% -
  Horiz. % 344.75% 280.00% 221.02% 114.58% 79.66% 110.17% 100.00%
DPS 0.00 0.00 0.00 1.22 0.65 0.94 0.72 -
  YoY % 0.00% 0.00% 0.00% 87.69% -30.85% 30.56% -
  Horiz. % 0.00% 0.00% 0.00% 169.44% 90.28% 130.56% 100.00%
NAPS 0.4422 0.3557 0.2621 0.1224 0.1729 0.1584 0.0957 29.04%
  YoY % 24.32% 35.71% 114.13% -29.21% 9.15% 65.52% -
  Horiz. % 462.07% 371.68% 273.88% 127.90% 180.67% 165.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.5800 1.2700 1.2900 0.8450 0.3250 0.3150 0.3300 -
P/RPS 0.92 0.76 1.39 1.23 0.71 0.67 0.48 11.45%
  YoY % 21.05% -45.32% 13.01% 73.24% 5.97% 39.58% -
  Horiz. % 191.67% 158.33% 289.58% 256.25% 147.92% 139.58% 100.00%
P/EPS 15.27 14.39 17.28 18.00 9.98 6.98 5.36 19.05%
  YoY % 6.12% -16.72% -4.00% 80.36% 42.98% 30.22% -
  Horiz. % 284.89% 268.47% 322.39% 335.82% 186.19% 130.22% 100.00%
EY 6.55 6.95 5.79 5.56 10.02 14.32 18.66 -16.00%
  YoY % -5.76% 20.03% 4.14% -44.51% -30.03% -23.26% -
  Horiz. % 35.10% 37.25% 31.03% 29.80% 53.70% 76.74% 100.00%
DY 0.00 0.00 0.00 2.01 2.77 4.13 4.55 -
  YoY % 0.00% 0.00% 0.00% -27.44% -32.93% -9.23% -
  Horiz. % 0.00% 0.00% 0.00% 44.18% 60.88% 90.77% 100.00%
P/NAPS 3.51 3.34 4.30 4.97 1.35 1.43 1.65 13.40%
  YoY % 5.09% -22.33% -13.48% 268.15% -5.59% -13.33% -
  Horiz. % 212.73% 202.42% 260.61% 301.21% 81.82% 86.67% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 29/05/17 30/05/16 01/06/15 20/05/14 31/05/13 30/05/12 -
Price 1.5800 1.3000 1.2800 1.0100 0.3950 0.3450 0.3500 -
P/RPS 0.92 0.78 1.38 1.47 0.86 0.74 0.50 10.69%
  YoY % 17.95% -43.48% -6.12% 70.93% 16.22% 48.00% -
  Horiz. % 184.00% 156.00% 276.00% 294.00% 172.00% 148.00% 100.00%
P/EPS 15.27 14.73 17.15 21.51 12.13 7.65 5.68 17.91%
  YoY % 3.67% -14.11% -20.27% 77.33% 58.56% 34.68% -
  Horiz. % 268.84% 259.33% 301.94% 378.70% 213.56% 134.68% 100.00%
EY 6.55 6.79 5.83 4.65 8.24 13.07 17.59 -15.17%
  YoY % -3.53% 16.47% 25.38% -43.57% -36.95% -25.70% -
  Horiz. % 37.24% 38.60% 33.14% 26.44% 46.84% 74.30% 100.00%
DY 0.00 0.00 0.00 1.68 2.28 3.77 4.29 -
  YoY % 0.00% 0.00% 0.00% -26.32% -39.52% -12.12% -
  Horiz. % 0.00% 0.00% 0.00% 39.16% 53.15% 87.88% 100.00%
P/NAPS 3.51 3.42 4.27 5.94 1.65 1.57 1.75 12.29%
  YoY % 2.63% -19.91% -28.11% 260.00% 5.10% -10.29% -
  Horiz. % 200.57% 195.43% 244.00% 339.43% 94.29% 89.71% 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