Highlights

[SKPRES] YoY Quarter Result on 2014-06-30 [#1]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     17.00%    YoY -     5.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 524,876 320,558 243,062 131,737 108,295 122,722 59,310 43.77%
  YoY % 63.74% 31.88% 84.51% 21.65% -11.76% 106.92% -
  Horiz. % 884.97% 540.48% 409.82% 222.12% 182.59% 206.92% 100.00%
PBT 43,889 24,011 23,544 12,785 12,163 15,762 7,009 35.73%
  YoY % 82.79% 1.98% 84.15% 5.11% -22.83% 124.88% -
  Horiz. % 626.18% 342.57% 335.91% 182.41% 173.53% 224.88% 100.00%
Tax -10,533 -5,763 -5,640 -3,136 -3,028 -3,944 -1,561 37.42%
  YoY % -82.77% -2.18% -79.85% -3.57% 23.23% -152.66% -
  Horiz. % 674.76% 369.19% 361.31% 200.90% 193.98% 252.66% 100.00%
NP 33,356 18,248 17,904 9,649 9,135 11,818 5,448 35.22%
  YoY % 82.79% 1.92% 85.55% 5.63% -22.70% 116.92% -
  Horiz. % 612.26% 334.95% 328.63% 177.11% 167.68% 216.92% 100.00%
NP to SH 33,356 18,248 17,904 9,649 9,135 11,818 5,448 35.22%
  YoY % 82.79% 1.92% 85.55% 5.63% -22.70% 116.92% -
  Horiz. % 612.26% 334.95% 328.63% 177.11% 167.68% 216.92% 100.00%
Tax Rate 24.00 % 24.00 % 23.96 % 24.53 % 24.90 % 25.02 % 22.27 % 1.25%
  YoY % 0.00% 0.17% -2.32% -1.49% -0.48% 12.35% -
  Horiz. % 107.77% 107.77% 107.59% 110.15% 111.81% 112.35% 100.00%
Total Cost 491,520 302,310 225,158 122,088 99,160 110,904 53,862 44.51%
  YoY % 62.59% 34.27% 84.42% 23.12% -10.59% 105.90% -
  Horiz. % 912.55% 561.27% 418.03% 226.67% 184.10% 205.90% 100.00%
Net Worth 504,647 374,027 268,023 234,461 205,985 189,448 161,643 20.87%
  YoY % 34.92% 39.55% 14.31% 13.82% 8.73% 17.20% -
  Horiz. % 312.20% 231.39% 165.81% 145.05% 127.43% 117.20% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 504,647 374,027 268,023 234,461 205,985 189,448 161,643 20.87%
  YoY % 34.92% 39.55% 14.31% 13.82% 8.73% 17.20% -
  Horiz. % 312.20% 231.39% 165.81% 145.05% 127.43% 117.20% 100.00%
NOSH 1,230,848 1,133,416 1,072,095 901,775 895,588 902,137 598,681 12.75%
  YoY % 8.60% 5.72% 18.89% 0.69% -0.73% 50.69% -
  Horiz. % 205.59% 189.32% 179.08% 150.63% 149.59% 150.69% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.36 % 5.69 % 7.37 % 7.32 % 8.44 % 9.63 % 9.19 % -5.95%
  YoY % 11.78% -22.80% 0.68% -13.27% -12.36% 4.79% -
  Horiz. % 69.21% 61.92% 80.20% 79.65% 91.84% 104.79% 100.00%
ROE 6.61 % 4.88 % 6.68 % 4.12 % 4.43 % 6.24 % 3.37 % 11.87%
  YoY % 35.45% -26.95% 62.14% -7.00% -29.01% 85.16% -
  Horiz. % 196.14% 144.81% 198.22% 122.26% 131.45% 185.16% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 42.64 28.28 22.67 14.61 12.09 13.60 9.91 27.51%
  YoY % 50.78% 24.75% 55.17% 20.84% -11.10% 37.24% -
  Horiz. % 430.27% 285.37% 228.76% 147.43% 122.00% 137.24% 100.00%
EPS 2.71 1.61 1.67 1.07 1.02 1.31 0.91 19.93%
  YoY % 68.32% -3.59% 56.07% 4.90% -22.14% 43.96% -
  Horiz. % 297.80% 176.92% 183.52% 117.58% 112.09% 143.96% 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 0.4100 0.3300 0.2500 0.2600 0.2300 0.2100 0.2700 7.20%
  YoY % 24.24% 32.00% -3.85% 13.04% 9.52% -22.22% -
  Horiz. % 151.85% 122.22% 92.59% 96.30% 85.19% 77.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 41.98 25.64 19.44 10.54 8.66 9.82 4.74 43.79%
  YoY % 63.73% 31.89% 84.44% 21.71% -11.81% 107.17% -
  Horiz. % 885.65% 540.93% 410.13% 222.36% 182.70% 207.17% 100.00%
EPS 2.67 1.46 1.43 0.77 0.73 0.95 0.44 35.02%
  YoY % 82.88% 2.10% 85.71% 5.48% -23.16% 115.91% -
  Horiz. % 606.82% 331.82% 325.00% 175.00% 165.91% 215.91% 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 0.4037 0.2992 0.2144 0.1875 0.1648 0.1515 0.1293 20.87%
  YoY % 34.93% 39.55% 14.35% 13.77% 8.78% 17.17% -
  Horiz. % 312.22% 231.40% 165.82% 145.01% 127.46% 117.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.3100 1.1600 1.2200 0.5550 0.3100 0.3500 0.1700 -
P/RPS 3.07 4.10 5.38 3.80 2.56 2.57 1.72 10.13%
  YoY % -25.12% -23.79% 41.58% 48.44% -0.39% 49.42% -
  Horiz. % 178.49% 238.37% 312.79% 220.93% 148.84% 149.42% 100.00%
P/EPS 48.34 72.05 73.05 51.87 30.39 26.72 18.68 17.15%
  YoY % -32.91% -1.37% 40.83% 70.68% 13.74% 43.04% -
  Horiz. % 258.78% 385.71% 391.06% 277.68% 162.69% 143.04% 100.00%
EY 2.07 1.39 1.37 1.93 3.29 3.74 5.35 -14.62%
  YoY % 48.92% 1.46% -29.02% -41.34% -12.03% -30.09% -
  Horiz. % 38.69% 25.98% 25.61% 36.07% 61.50% 69.91% 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 3.20 3.52 4.88 2.13 1.35 1.67 0.63 31.08%
  YoY % -9.09% -27.87% 129.11% 57.78% -19.16% 165.08% -
  Horiz. % 507.94% 558.73% 774.60% 338.10% 214.29% 265.08% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 29/08/16 25/08/15 28/08/14 30/08/13 27/08/12 25/08/11 -
Price 1.4500 1.1700 1.3200 0.6000 0.3400 0.3700 0.1700 -
P/RPS 3.40 4.14 5.82 4.11 2.81 2.72 1.72 12.02%
  YoY % -17.87% -28.87% 41.61% 46.26% 3.31% 58.14% -
  Horiz. % 197.67% 240.70% 338.37% 238.95% 163.37% 158.14% 100.00%
P/EPS 53.51 72.67 79.04 56.07 33.33 28.24 18.68 19.15%
  YoY % -26.37% -8.06% 40.97% 68.23% 18.02% 51.18% -
  Horiz. % 286.46% 389.03% 423.13% 300.16% 178.43% 151.18% 100.00%
EY 1.87 1.38 1.27 1.78 3.00 3.54 5.35 -16.06%
  YoY % 35.51% 8.66% -28.65% -40.67% -15.25% -33.83% -
  Horiz. % 34.95% 25.79% 23.74% 33.27% 56.07% 66.17% 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 3.54 3.55 5.28 2.31 1.48 1.76 0.63 33.30%
  YoY % -0.28% -32.77% 128.57% 56.08% -15.91% 179.37% -
  Horiz. % 561.90% 563.49% 838.10% 366.67% 234.92% 279.37% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers