Highlights

[SKPRES] YoY Quarter Result on 2016-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 28-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     24.51%    YoY -     23.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 477,230 594,158 456,448 261,230 140,250 106,154 121,179 25.65%
  YoY % -19.68% 30.17% 74.73% 86.26% 32.12% -12.40% -
  Horiz. % 393.82% 490.31% 376.67% 215.57% 115.74% 87.60% 100.00%
PBT 36,591 46,150 29,896 24,219 14,077 9,570 16,328 14.39%
  YoY % -20.71% 54.37% 23.44% 72.05% 47.10% -41.39% -
  Horiz. % 224.10% 282.64% 183.10% 148.33% 86.21% 58.61% 100.00%
Tax -8,585 -11,076 -7,175 -5,802 -3,547 -2,286 -4,343 12.02%
  YoY % 22.49% -54.37% -23.66% -63.57% -55.16% 47.36% -
  Horiz. % 197.67% 255.03% 165.21% 133.59% 81.67% 52.64% 100.00%
NP 28,006 35,074 22,721 18,417 10,530 7,284 11,985 15.19%
  YoY % -20.15% 54.37% 23.37% 74.90% 44.56% -39.22% -
  Horiz. % 233.68% 292.65% 189.58% 153.67% 87.86% 60.78% 100.00%
NP to SH 28,102 35,074 22,721 18,417 10,530 7,284 11,985 15.25%
  YoY % -19.88% 54.37% 23.37% 74.90% 44.56% -39.22% -
  Horiz. % 234.48% 292.65% 189.58% 153.67% 87.86% 60.78% 100.00%
Tax Rate 23.46 % 24.00 % 24.00 % 23.96 % 25.20 % 23.89 % 26.60 % -2.07%
  YoY % -2.25% 0.00% 0.17% -4.92% 5.48% -10.19% -
  Horiz. % 88.20% 90.23% 90.23% 90.08% 94.74% 89.81% 100.00%
Total Cost 449,224 559,084 433,727 242,813 129,720 98,870 109,194 26.57%
  YoY % -19.65% 28.90% 78.63% 87.18% 31.20% -9.45% -
  Horiz. % 411.40% 512.01% 397.21% 222.37% 118.80% 90.55% 100.00%
Net Worth 612,592 552,886 363,067 292,505 243,000 215,822 207,259 19.79%
  YoY % 10.80% 52.28% 24.12% 20.37% 12.59% 4.13% -
  Horiz. % 295.57% 266.76% 175.18% 141.13% 117.24% 104.13% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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% 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% 0.00% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 612,592 552,886 363,067 292,505 243,000 215,822 207,259 19.79%
  YoY % 10.80% 52.28% 24.12% 20.37% 12.59% 4.13% -
  Horiz. % 295.57% 266.76% 175.18% 141.13% 117.24% 104.13% 100.00%
NOSH 1,250,188 1,228,637 1,171,185 1,083,352 900,000 899,259 901,127 5.61%
  YoY % 1.75% 4.91% 8.11% 20.37% 0.08% -0.21% -
  Horiz. % 138.74% 136.34% 129.97% 120.22% 99.87% 99.79% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.87 % 5.90 % 4.98 % 7.05 % 7.51 % 6.86 % 9.89 % -8.32%
  YoY % -0.51% 18.47% -29.36% -6.13% 9.48% -30.64% -
  Horiz. % 59.35% 59.66% 50.35% 71.28% 75.94% 69.36% 100.00%
ROE 4.59 % 6.34 % 6.26 % 6.30 % 4.33 % 3.38 % 5.78 % -3.77%
  YoY % -27.60% 1.28% -0.63% 45.50% 28.11% -41.52% -
  Horiz. % 79.41% 109.69% 108.30% 109.00% 74.91% 58.48% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 38.17 48.36 38.97 24.11 15.58 11.80 13.45 18.98%
  YoY % -21.07% 24.10% 61.63% 54.75% 32.03% -12.27% -
  Horiz. % 283.79% 359.55% 289.74% 179.26% 115.84% 87.73% 100.00%
EPS 2.25 2.86 1.94 1.70 1.17 0.81 1.33 9.15%
  YoY % -21.33% 47.42% 14.12% 45.30% 44.44% -39.10% -
  Horiz. % 169.17% 215.04% 145.86% 127.82% 87.97% 60.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4900 0.4500 0.3100 0.2700 0.2700 0.2400 0.2300 13.43%
  YoY % 8.89% 45.16% 14.81% 0.00% 12.50% 4.35% -
  Horiz. % 213.04% 195.65% 134.78% 117.39% 117.39% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 38.17 47.53 36.51 20.90 11.22 8.49 9.69 25.66%
  YoY % -19.69% 30.18% 74.69% 86.27% 32.16% -12.38% -
  Horiz. % 393.91% 490.51% 376.78% 215.69% 115.79% 87.62% 100.00%
EPS 2.25 2.81 1.82 1.47 0.84 0.58 0.96 15.25%
  YoY % -19.93% 54.40% 23.81% 75.00% 44.83% -39.58% -
  Horiz. % 234.38% 292.71% 189.58% 153.13% 87.50% 60.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4900 0.4422 0.2904 0.2340 0.1944 0.1726 0.1658 19.78%
  YoY % 10.81% 52.27% 24.10% 20.37% 12.63% 4.10% -
  Horiz. % 295.54% 266.71% 175.15% 141.13% 117.25% 104.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.3900 1.5000 1.3000 1.3100 0.7100 0.3500 0.3500 -
P/RPS 3.64 3.10 3.34 5.43 4.56 2.96 2.60 5.77%
  YoY % 17.42% -7.19% -38.49% 19.08% 54.05% 13.85% -
  Horiz. % 140.00% 119.23% 128.46% 208.85% 175.38% 113.85% 100.00%
P/EPS 61.84 52.54 67.01 77.06 60.68 43.21 26.32 15.29%
  YoY % 17.70% -21.59% -13.04% 26.99% 40.43% 64.17% -
  Horiz. % 234.95% 199.62% 254.60% 292.78% 230.55% 164.17% 100.00%
EY 1.62 1.90 1.49 1.30 1.65 2.31 3.80 -13.24%
  YoY % -14.74% 27.52% 14.62% -21.21% -28.57% -39.21% -
  Horiz. % 42.63% 50.00% 39.21% 34.21% 43.42% 60.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.71 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.84 3.33 4.19 4.85 2.63 1.46 1.52 10.97%
  YoY % -14.71% -20.53% -13.61% 84.41% 80.14% -3.95% -
  Horiz. % 186.84% 219.08% 275.66% 319.08% 173.03% 96.05% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 28/11/16 27/11/15 21/11/14 21/11/13 05/11/12 -
Price 1.0800 2.1200 1.3100 1.4000 0.7250 0.3450 0.3800 -
P/RPS 2.83 4.38 3.36 5.81 4.65 2.92 2.83 -
  YoY % -35.39% 30.36% -42.17% 24.95% 59.25% 3.18% -
  Horiz. % 100.00% 154.77% 118.73% 205.30% 164.31% 103.18% 100.00%
P/EPS 48.05 74.26 67.53 82.35 61.97 42.59 28.57 9.05%
  YoY % -35.29% 9.97% -18.00% 32.89% 45.50% 49.07% -
  Horiz. % 168.18% 259.92% 236.37% 288.24% 216.91% 149.07% 100.00%
EY 2.08 1.35 1.48 1.21 1.61 2.35 3.50 -8.30%
  YoY % 54.07% -8.78% 22.31% -24.84% -31.49% -32.86% -
  Horiz. % 59.43% 38.57% 42.29% 34.57% 46.00% 67.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.42 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.20 4.71 4.23 5.19 2.69 1.44 1.65 4.91%
  YoY % -53.29% 11.35% -18.50% 92.94% 86.81% -12.73% -
  Horiz. % 133.33% 285.45% 256.36% 314.55% 163.03% 87.27% 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.
 


 

208  317  561  1060 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.25+0.09 
 VELESTO-WA 0.150.00 
 KNM 0.400.00 
 GPACKET-WB 0.120.00 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 REACH 0.22+0.03 
 REACH-WA 0.07+0.015 
 VELESTO 0.325-0.005 
 ALAM 0.11+0.005 
Partners & Brokers