Highlights

[SKPRES] YoY Quarter Result on 2013-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 21-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -20.26%    YoY -     -39.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 456,448 261,230 140,250 106,154 121,179 109,800 58,586 40.76%
  YoY % 74.73% 86.26% 32.12% -12.40% 10.36% 87.42% -
  Horiz. % 779.11% 445.89% 239.39% 181.19% 206.84% 187.42% 100.00%
PBT 29,896 24,219 14,077 9,570 16,328 12,697 8,387 23.57%
  YoY % 23.44% 72.05% 47.10% -41.39% 28.60% 51.39% -
  Horiz. % 356.46% 288.77% 167.84% 114.11% 194.68% 151.39% 100.00%
Tax -7,175 -5,802 -3,547 -2,286 -4,343 -3,714 -2,246 21.34%
  YoY % -23.66% -63.57% -55.16% 47.36% -16.94% -65.36% -
  Horiz. % 319.46% 258.33% 157.93% 101.78% 193.37% 165.36% 100.00%
NP 22,721 18,417 10,530 7,284 11,985 8,983 6,141 24.34%
  YoY % 23.37% 74.90% 44.56% -39.22% 33.42% 46.28% -
  Horiz. % 369.99% 299.90% 171.47% 118.61% 195.16% 146.28% 100.00%
NP to SH 22,721 18,417 10,530 7,284 11,985 8,983 6,141 24.34%
  YoY % 23.37% 74.90% 44.56% -39.22% 33.42% 46.28% -
  Horiz. % 369.99% 299.90% 171.47% 118.61% 195.16% 146.28% 100.00%
Tax Rate 24.00 % 23.96 % 25.20 % 23.89 % 26.60 % 29.25 % 26.78 % -1.81%
  YoY % 0.17% -4.92% 5.48% -10.19% -9.06% 9.22% -
  Horiz. % 89.62% 89.47% 94.10% 89.21% 99.33% 109.22% 100.00%
Total Cost 433,727 242,813 129,720 98,870 109,194 100,817 52,445 42.16%
  YoY % 78.63% 87.18% 31.20% -9.45% 8.31% 92.23% -
  Horiz. % 827.01% 462.99% 247.34% 188.52% 208.21% 192.23% 100.00%
Net Worth 363,067 292,505 243,000 215,822 207,259 173,671 149,053 15.98%
  YoY % 24.12% 20.37% 12.59% 4.13% 19.34% 16.52% -
  Horiz. % 243.58% 196.24% 163.03% 144.80% 139.05% 116.52% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 11,714 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 97.74 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 363,067 292,505 243,000 215,822 207,259 173,671 149,053 15.98%
  YoY % 24.12% 20.37% 12.59% 4.13% 19.34% 16.52% -
  Horiz. % 243.58% 196.24% 163.03% 144.80% 139.05% 116.52% 100.00%
NOSH 1,171,185 1,083,352 900,000 899,259 901,127 598,866 596,213 11.90%
  YoY % 8.11% 20.37% 0.08% -0.21% 50.47% 0.44% -
  Horiz. % 196.44% 181.71% 150.95% 150.83% 151.14% 100.44% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.98 % 7.05 % 7.51 % 6.86 % 9.89 % 8.18 % 10.48 % -11.65%
  YoY % -29.36% -6.13% 9.48% -30.64% 20.90% -21.95% -
  Horiz. % 47.52% 67.27% 71.66% 65.46% 94.37% 78.05% 100.00%
ROE 6.26 % 6.30 % 4.33 % 3.38 % 5.78 % 5.17 % 4.12 % 7.21%
  YoY % -0.63% 45.50% 28.11% -41.52% 11.80% 25.49% -
  Horiz. % 151.94% 152.91% 105.10% 82.04% 140.29% 125.49% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 38.97 24.11 15.58 11.80 13.45 18.33 9.83 25.78%
  YoY % 61.63% 54.75% 32.03% -12.27% -26.62% 86.47% -
  Horiz. % 396.44% 245.27% 158.49% 120.04% 136.83% 186.47% 100.00%
EPS 1.94 1.70 1.17 0.81 1.33 1.50 1.03 11.12%
  YoY % 14.12% 45.30% 44.44% -39.10% -11.33% 45.63% -
  Horiz. % 188.35% 165.05% 113.59% 78.64% 129.13% 145.63% 100.00%
DPS 0.00 0.00 0.00 0.00 1.30 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3100 0.2700 0.2700 0.2400 0.2300 0.2900 0.2500 3.65%
  YoY % 14.81% 0.00% 12.50% 4.35% -20.69% 16.00% -
  Horiz. % 124.00% 108.00% 108.00% 96.00% 92.00% 116.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.51 20.90 11.22 8.49 9.69 8.78 4.69 40.74%
  YoY % 74.69% 86.27% 32.16% -12.38% 10.36% 87.21% -
  Horiz. % 778.46% 445.63% 239.23% 181.02% 206.61% 187.21% 100.00%
EPS 1.82 1.47 0.84 0.58 0.96 0.72 0.49 24.42%
  YoY % 23.81% 75.00% 44.83% -39.58% 33.33% 46.94% -
  Horiz. % 371.43% 300.00% 171.43% 118.37% 195.92% 146.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.94 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2904 0.2340 0.1944 0.1726 0.1658 0.1389 0.1192 15.98%
  YoY % 24.10% 20.37% 12.63% 4.10% 19.37% 16.53% -
  Horiz. % 243.62% 196.31% 163.09% 144.80% 139.09% 116.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.3000 1.3100 0.7100 0.3500 0.3500 0.1600 0.1500 -
P/RPS 3.34 5.43 4.56 2.96 2.60 0.87 1.53 13.88%
  YoY % -38.49% 19.08% 54.05% 13.85% 198.85% -43.14% -
  Horiz. % 218.30% 354.90% 298.04% 193.46% 169.93% 56.86% 100.00%
P/EPS 67.01 77.06 60.68 43.21 26.32 10.67 14.56 28.94%
  YoY % -13.04% 26.99% 40.43% 64.17% 146.67% -26.72% -
  Horiz. % 460.23% 529.26% 416.76% 296.77% 180.77% 73.28% 100.00%
EY 1.49 1.30 1.65 2.31 3.80 9.38 6.87 -22.47%
  YoY % 14.62% -21.21% -28.57% -39.21% -59.49% 36.54% -
  Horiz. % 21.69% 18.92% 24.02% 33.62% 55.31% 136.54% 100.00%
DY 0.00 0.00 0.00 0.00 3.71 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 4.19 4.85 2.63 1.46 1.52 0.55 0.60 38.21%
  YoY % -13.61% 84.41% 80.14% -3.95% 176.36% -8.33% -
  Horiz. % 698.33% 808.33% 438.33% 243.33% 253.33% 91.67% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 27/11/15 21/11/14 21/11/13 05/11/12 30/11/11 24/11/10 -
Price 1.3100 1.4000 0.7250 0.3450 0.3800 0.1900 0.1500 -
P/RPS 3.36 5.81 4.65 2.92 2.83 1.04 1.53 14.00%
  YoY % -42.17% 24.95% 59.25% 3.18% 172.12% -32.03% -
  Horiz. % 219.61% 379.74% 303.92% 190.85% 184.97% 67.97% 100.00%
P/EPS 67.53 82.35 61.97 42.59 28.57 12.67 14.56 29.11%
  YoY % -18.00% 32.89% 45.50% 49.07% 125.49% -12.98% -
  Horiz. % 463.80% 565.59% 425.62% 292.51% 196.22% 87.02% 100.00%
EY 1.48 1.21 1.61 2.35 3.50 7.89 6.87 -22.56%
  YoY % 22.31% -24.84% -31.49% -32.86% -55.64% 14.85% -
  Horiz. % 21.54% 17.61% 23.44% 34.21% 50.95% 114.85% 100.00%
DY 0.00 0.00 0.00 0.00 3.42 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 4.23 5.19 2.69 1.44 1.65 0.66 0.60 38.43%
  YoY % -18.50% 92.94% 86.81% -12.73% 150.00% 10.00% -
  Horiz. % 705.00% 865.00% 448.33% 240.00% 275.00% 110.00% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers