Highlights

[SKPRES] YoY Quarter Result on 2014-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     9.13%    YoY -     44.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 594,158 456,448 261,230 140,250 106,154 121,179 109,800 32.47%
  YoY % 30.17% 74.73% 86.26% 32.12% -12.40% 10.36% -
  Horiz. % 541.13% 415.71% 237.91% 127.73% 96.68% 110.36% 100.00%
PBT 46,150 29,896 24,219 14,077 9,570 16,328 12,697 23.97%
  YoY % 54.37% 23.44% 72.05% 47.10% -41.39% 28.60% -
  Horiz. % 363.47% 235.46% 190.75% 110.87% 75.37% 128.60% 100.00%
Tax -11,076 -7,175 -5,802 -3,547 -2,286 -4,343 -3,714 19.95%
  YoY % -54.37% -23.66% -63.57% -55.16% 47.36% -16.94% -
  Horiz. % 298.22% 193.19% 156.22% 95.50% 61.55% 116.94% 100.00%
NP 35,074 22,721 18,417 10,530 7,284 11,985 8,983 25.46%
  YoY % 54.37% 23.37% 74.90% 44.56% -39.22% 33.42% -
  Horiz. % 390.45% 252.93% 205.02% 117.22% 81.09% 133.42% 100.00%
NP to SH 35,074 22,721 18,417 10,530 7,284 11,985 8,983 25.46%
  YoY % 54.37% 23.37% 74.90% 44.56% -39.22% 33.42% -
  Horiz. % 390.45% 252.93% 205.02% 117.22% 81.09% 133.42% 100.00%
Tax Rate 24.00 % 24.00 % 23.96 % 25.20 % 23.89 % 26.60 % 29.25 % -3.24%
  YoY % 0.00% 0.17% -4.92% 5.48% -10.19% -9.06% -
  Horiz. % 82.05% 82.05% 81.91% 86.15% 81.68% 90.94% 100.00%
Total Cost 559,084 433,727 242,813 129,720 98,870 109,194 100,817 33.01%
  YoY % 28.90% 78.63% 87.18% 31.20% -9.45% 8.31% -
  Horiz. % 554.55% 430.21% 240.85% 128.67% 98.07% 108.31% 100.00%
Net Worth 552,886 363,067 292,505 243,000 215,822 207,259 173,671 21.27%
  YoY % 52.28% 24.12% 20.37% 12.59% 4.13% 19.34% -
  Horiz. % 318.35% 209.05% 168.42% 139.92% 124.27% 119.34% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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% 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% 0.00% 100.00% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 552,886 363,067 292,505 243,000 215,822 207,259 173,671 21.27%
  YoY % 52.28% 24.12% 20.37% 12.59% 4.13% 19.34% -
  Horiz. % 318.35% 209.05% 168.42% 139.92% 124.27% 119.34% 100.00%
NOSH 1,228,637 1,171,185 1,083,352 900,000 899,259 901,127 598,866 12.71%
  YoY % 4.91% 8.11% 20.37% 0.08% -0.21% 50.47% -
  Horiz. % 205.16% 195.57% 180.90% 150.28% 150.16% 150.47% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.90 % 4.98 % 7.05 % 7.51 % 6.86 % 9.89 % 8.18 % -5.30%
  YoY % 18.47% -29.36% -6.13% 9.48% -30.64% 20.90% -
  Horiz. % 72.13% 60.88% 86.19% 91.81% 83.86% 120.90% 100.00%
ROE 6.34 % 6.26 % 6.30 % 4.33 % 3.38 % 5.78 % 5.17 % 3.46%
  YoY % 1.28% -0.63% 45.50% 28.11% -41.52% 11.80% -
  Horiz. % 122.63% 121.08% 121.86% 83.75% 65.38% 111.80% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 48.36 38.97 24.11 15.58 11.80 13.45 18.33 17.53%
  YoY % 24.10% 61.63% 54.75% 32.03% -12.27% -26.62% -
  Horiz. % 263.83% 212.60% 131.53% 85.00% 64.38% 73.38% 100.00%
EPS 2.86 1.94 1.70 1.17 0.81 1.33 1.50 11.34%
  YoY % 47.42% 14.12% 45.30% 44.44% -39.10% -11.33% -
  Horiz. % 190.67% 129.33% 113.33% 78.00% 54.00% 88.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.30 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4500 0.3100 0.2700 0.2700 0.2400 0.2300 0.2900 7.59%
  YoY % 45.16% 14.81% 0.00% 12.50% 4.35% -20.69% -
  Horiz. % 155.17% 106.90% 93.10% 93.10% 82.76% 79.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,258,035
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 47.23 36.28 20.76 11.15 8.44 9.63 8.73 32.46%
  YoY % 30.18% 74.76% 86.19% 32.11% -12.36% 10.31% -
  Horiz. % 541.01% 415.58% 237.80% 127.72% 96.68% 110.31% 100.00%
EPS 2.79 1.81 1.46 0.84 0.58 0.95 0.71 25.59%
  YoY % 54.14% 23.97% 73.81% 44.83% -38.95% 33.80% -
  Horiz. % 392.96% 254.93% 205.63% 118.31% 81.69% 133.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.93 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4395 0.2886 0.2325 0.1932 0.1716 0.1647 0.1380 21.27%
  YoY % 52.29% 24.13% 20.34% 12.59% 4.19% 19.35% -
  Horiz. % 318.48% 209.13% 168.48% 140.00% 124.35% 119.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.5000 1.3000 1.3100 0.7100 0.3500 0.3500 0.1600 -
P/RPS 3.10 3.34 5.43 4.56 2.96 2.60 0.87 23.56%
  YoY % -7.19% -38.49% 19.08% 54.05% 13.85% 198.85% -
  Horiz. % 356.32% 383.91% 624.14% 524.14% 340.23% 298.85% 100.00%
P/EPS 52.54 67.01 77.06 60.68 43.21 26.32 10.67 30.40%
  YoY % -21.59% -13.04% 26.99% 40.43% 64.17% 146.67% -
  Horiz. % 492.41% 628.02% 722.21% 568.70% 404.97% 246.67% 100.00%
EY 1.90 1.49 1.30 1.65 2.31 3.80 9.38 -23.35%
  YoY % 27.52% 14.62% -21.21% -28.57% -39.21% -59.49% -
  Horiz. % 20.26% 15.88% 13.86% 17.59% 24.63% 40.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.71 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.33 4.19 4.85 2.63 1.46 1.52 0.55 34.97%
  YoY % -20.53% -13.61% 84.41% 80.14% -3.95% 176.36% -
  Horiz. % 605.45% 761.82% 881.82% 478.18% 265.45% 276.36% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 28/11/16 27/11/15 21/11/14 21/11/13 05/11/12 30/11/11 -
Price 2.1200 1.3100 1.4000 0.7250 0.3450 0.3800 0.1900 -
P/RPS 4.38 3.36 5.81 4.65 2.92 2.83 1.04 27.05%
  YoY % 30.36% -42.17% 24.95% 59.25% 3.18% 172.12% -
  Horiz. % 421.15% 323.08% 558.65% 447.12% 280.77% 272.12% 100.00%
P/EPS 74.26 67.53 82.35 61.97 42.59 28.57 12.67 34.24%
  YoY % 9.97% -18.00% 32.89% 45.50% 49.07% 125.49% -
  Horiz. % 586.11% 532.99% 649.96% 489.11% 336.15% 225.49% 100.00%
EY 1.35 1.48 1.21 1.61 2.35 3.50 7.89 -25.47%
  YoY % -8.78% 22.31% -24.84% -31.49% -32.86% -55.64% -
  Horiz. % 17.11% 18.76% 15.34% 20.41% 29.78% 44.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.42 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 4.71 4.23 5.19 2.69 1.44 1.65 0.66 38.71%
  YoY % 11.35% -18.50% 92.94% 86.81% -12.73% 150.00% -
  Horiz. % 713.64% 640.91% 786.36% 407.58% 218.18% 250.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

176  716  518  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.025+0.005 
 NETX 0.010.00 
 XOX 0.105+0.005 
 PHB-WB 0.0150.00 
 MQTECH 0.105-0.01 
 LAMBO 0.03+0.01 
 PDZ 0.135-0.025 
 PERMAJU-PR 0.005-0.005 
 LAMBO-WB 0.010.00 
 IRIS 0.22-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers