Highlights

[SKPRES] YoY Quarter Result on 2013-06-30 [#1]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     29.61%    YoY -     -22.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 320,558 243,062 131,737 108,295 122,722 59,310 50,620 35.98%
  YoY % 31.88% 84.51% 21.65% -11.76% 106.92% 17.17% -
  Horiz. % 633.26% 480.17% 260.25% 213.94% 242.44% 117.17% 100.00%
PBT 24,011 23,544 12,785 12,163 15,762 7,009 5,631 27.31%
  YoY % 1.98% 84.15% 5.11% -22.83% 124.88% 24.47% -
  Horiz. % 426.41% 418.11% 227.05% 216.00% 279.91% 124.47% 100.00%
Tax -5,763 -5,640 -3,136 -3,028 -3,944 -1,561 -1,153 30.73%
  YoY % -2.18% -79.85% -3.57% 23.23% -152.66% -35.39% -
  Horiz. % 499.83% 489.16% 271.99% 262.62% 342.06% 135.39% 100.00%
NP 18,248 17,904 9,649 9,135 11,818 5,448 4,478 26.36%
  YoY % 1.92% 85.55% 5.63% -22.70% 116.92% 21.66% -
  Horiz. % 407.50% 399.82% 215.48% 204.00% 263.91% 121.66% 100.00%
NP to SH 18,248 17,904 9,649 9,135 11,818 5,448 4,478 26.36%
  YoY % 1.92% 85.55% 5.63% -22.70% 116.92% 21.66% -
  Horiz. % 407.50% 399.82% 215.48% 204.00% 263.91% 121.66% 100.00%
Tax Rate 24.00 % 23.96 % 24.53 % 24.90 % 25.02 % 22.27 % 20.48 % 2.68%
  YoY % 0.17% -2.32% -1.49% -0.48% 12.35% 8.74% -
  Horiz. % 117.19% 116.99% 119.78% 121.58% 122.17% 108.74% 100.00%
Total Cost 302,310 225,158 122,088 99,160 110,904 53,862 46,142 36.75%
  YoY % 34.27% 84.42% 23.12% -10.59% 105.90% 16.73% -
  Horiz. % 655.17% 487.97% 264.59% 214.90% 240.35% 116.73% 100.00%
Net Worth 374,027 268,023 234,461 205,985 189,448 161,643 143,295 17.32%
  YoY % 39.55% 14.31% 13.82% 8.73% 17.20% 12.80% -
  Horiz. % 261.02% 187.04% 163.62% 143.75% 132.21% 112.80% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 374,027 268,023 234,461 205,985 189,448 161,643 143,295 17.32%
  YoY % 39.55% 14.31% 13.82% 8.73% 17.20% 12.80% -
  Horiz. % 261.02% 187.04% 163.62% 143.75% 132.21% 112.80% 100.00%
NOSH 1,133,416 1,072,095 901,775 895,588 902,137 598,681 597,066 11.26%
  YoY % 5.72% 18.89% 0.69% -0.73% 50.69% 0.27% -
  Horiz. % 189.83% 179.56% 151.03% 150.00% 151.09% 100.27% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.69 % 7.37 % 7.32 % 8.44 % 9.63 % 9.19 % 8.85 % -7.09%
  YoY % -22.80% 0.68% -13.27% -12.36% 4.79% 3.84% -
  Horiz. % 64.29% 83.28% 82.71% 95.37% 108.81% 103.84% 100.00%
ROE 4.88 % 6.68 % 4.12 % 4.43 % 6.24 % 3.37 % 3.13 % 7.68%
  YoY % -26.95% 62.14% -7.00% -29.01% 85.16% 7.67% -
  Horiz. % 155.91% 213.42% 131.63% 141.53% 199.36% 107.67% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.28 22.67 14.61 12.09 13.60 9.91 8.48 22.21%
  YoY % 24.75% 55.17% 20.84% -11.10% 37.24% 16.86% -
  Horiz. % 333.49% 267.33% 172.29% 142.57% 160.38% 116.86% 100.00%
EPS 1.61 1.67 1.07 1.02 1.31 0.91 0.75 13.56%
  YoY % -3.59% 56.07% 4.90% -22.14% 43.96% 21.33% -
  Horiz. % 214.67% 222.67% 142.67% 136.00% 174.67% 121.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3300 0.2500 0.2600 0.2300 0.2100 0.2700 0.2400 5.45%
  YoY % 32.00% -3.85% 13.04% 9.52% -22.22% 12.50% -
  Horiz. % 137.50% 104.17% 108.33% 95.83% 87.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.64 19.44 10.54 8.66 9.82 4.74 4.05 35.97%
  YoY % 31.89% 84.44% 21.71% -11.81% 107.17% 17.04% -
  Horiz. % 633.09% 480.00% 260.25% 213.83% 242.47% 117.04% 100.00%
EPS 1.46 1.43 0.77 0.73 0.95 0.44 0.36 26.26%
  YoY % 2.10% 85.71% 5.48% -23.16% 115.91% 22.22% -
  Horiz. % 405.56% 397.22% 213.89% 202.78% 263.89% 122.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2992 0.2144 0.1875 0.1648 0.1515 0.1293 0.1146 17.33%
  YoY % 39.55% 14.35% 13.77% 8.78% 17.17% 12.83% -
  Horiz. % 261.08% 187.09% 163.61% 143.80% 132.20% 112.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.1600 1.2200 0.5550 0.3100 0.3500 0.1700 0.1300 -
P/RPS 4.10 5.38 3.80 2.56 2.57 1.72 1.53 17.84%
  YoY % -23.79% 41.58% 48.44% -0.39% 49.42% 12.42% -
  Horiz. % 267.97% 351.63% 248.37% 167.32% 167.97% 112.42% 100.00%
P/EPS 72.05 73.05 51.87 30.39 26.72 18.68 17.33 26.78%
  YoY % -1.37% 40.83% 70.68% 13.74% 43.04% 7.79% -
  Horiz. % 415.75% 421.52% 299.31% 175.36% 154.18% 107.79% 100.00%
EY 1.39 1.37 1.93 3.29 3.74 5.35 5.77 -21.10%
  YoY % 1.46% -29.02% -41.34% -12.03% -30.09% -7.28% -
  Horiz. % 24.09% 23.74% 33.45% 57.02% 64.82% 92.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.52 4.88 2.13 1.35 1.67 0.63 0.54 36.64%
  YoY % -27.87% 129.11% 57.78% -19.16% 165.08% 16.67% -
  Horiz. % 651.85% 903.70% 394.44% 250.00% 309.26% 116.67% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 25/08/15 28/08/14 30/08/13 27/08/12 25/08/11 26/08/10 -
Price 1.1700 1.3200 0.6000 0.3400 0.3700 0.1700 0.1400 -
P/RPS 4.14 5.82 4.11 2.81 2.72 1.72 1.65 16.55%
  YoY % -28.87% 41.61% 46.26% 3.31% 58.14% 4.24% -
  Horiz. % 250.91% 352.73% 249.09% 170.30% 164.85% 104.24% 100.00%
P/EPS 72.67 79.04 56.07 33.33 28.24 18.68 18.67 25.39%
  YoY % -8.06% 40.97% 68.23% 18.02% 51.18% 0.05% -
  Horiz. % 389.23% 423.35% 300.32% 178.52% 151.26% 100.05% 100.00%
EY 1.38 1.27 1.78 3.00 3.54 5.35 5.36 -20.22%
  YoY % 8.66% -28.65% -40.67% -15.25% -33.83% -0.19% -
  Horiz. % 25.75% 23.69% 33.21% 55.97% 66.04% 99.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.55 5.28 2.31 1.48 1.76 0.63 0.58 35.21%
  YoY % -32.77% 128.57% 56.08% -15.91% 179.37% 8.62% -
  Horiz. % 612.07% 910.34% 398.28% 255.17% 303.45% 108.62% 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.
 


 

172  177  542  1291 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 ISTONE 0.225-0.02 
 NETX 0.0150.00 
 KNM 0.385-0.005 
 ARMADA 0.235-0.005 
 HOMERIZ-WB 0.29-0.015 
 GPACKET 0.43+0.025 
 HSI-H6R 0.38+0.015 
 IMPIANA 0.0250.00 
 HSI-C5J 0.155-0.025 
Partners & Brokers