Highlights

[SKPRES] YoY Quarter Result on 2013-12-31 [#3]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 17-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -25.67%    YoY -     -44.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 580,018 314,767 150,175 87,782 90,474 122,430 56,545 47.35%
  YoY % 84.27% 109.60% 71.08% -2.98% -26.10% 116.52% -
  Horiz. % 1,025.76% 556.67% 265.58% 155.24% 160.00% 216.52% 100.00%
PBT 40,025 31,758 14,308 7,310 13,125 15,081 9,575 26.89%
  YoY % 26.03% 121.96% 95.73% -44.30% -12.97% 57.50% -
  Horiz. % 418.02% 331.68% 149.43% 76.34% 137.08% 157.50% 100.00%
Tax -9,606 -7,611 -3,772 -1,896 -3,370 -3,225 -1,969 30.20%
  YoY % -26.21% -101.78% -98.95% 43.74% -4.50% -63.79% -
  Horiz. % 487.86% 386.54% 191.57% 96.29% 171.15% 163.79% 100.00%
NP 30,419 24,147 10,536 5,414 9,755 11,856 7,606 25.96%
  YoY % 25.97% 129.19% 94.61% -44.50% -17.72% 55.88% -
  Horiz. % 399.93% 317.47% 138.52% 71.18% 128.25% 155.88% 100.00%
NP to SH 30,419 24,147 10,536 5,414 9,755 11,856 7,606 25.96%
  YoY % 25.97% 129.19% 94.61% -44.50% -17.72% 55.88% -
  Horiz. % 399.93% 317.47% 138.52% 71.18% 128.25% 155.88% 100.00%
Tax Rate 24.00 % 23.97 % 26.36 % 25.94 % 25.68 % 21.38 % 20.56 % 2.61%
  YoY % 0.13% -9.07% 1.62% 1.01% 20.11% 3.99% -
  Horiz. % 116.73% 116.59% 128.21% 126.17% 124.90% 103.99% 100.00%
Total Cost 549,599 290,620 139,639 82,368 80,719 110,574 48,939 49.59%
  YoY % 89.11% 108.12% 69.53% 2.04% -27.00% 125.94% -
  Horiz. % 1,123.03% 593.84% 285.33% 168.31% 164.94% 225.94% 100.00%
Net Worth 400,870 307,325 234,133 216,559 189,680 179,636 155,713 17.05%
  YoY % 30.44% 31.26% 8.11% 14.17% 5.59% 15.36% -
  Horiz. % 257.44% 197.37% 150.36% 139.08% 121.81% 115.36% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 8,981 5,988 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 49.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 149.97% 100.00%
Div Payout % - % - % - % - % - % 75.76 % 78.74 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -3.78% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 96.22% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 400,870 307,325 234,133 216,559 189,680 179,636 155,713 17.05%
  YoY % 30.44% 31.26% 8.11% 14.17% 5.59% 15.36% -
  Horiz. % 257.44% 197.37% 150.36% 139.08% 121.81% 115.36% 100.00%
NOSH 1,179,031 1,097,590 900,512 902,333 903,240 598,787 598,897 11.94%
  YoY % 7.42% 21.89% -0.20% -0.10% 50.84% -0.02% -
  Horiz. % 196.87% 183.27% 150.36% 150.67% 150.82% 99.98% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.24 % 7.67 % 7.02 % 6.17 % 10.78 % 9.68 % 13.45 % -14.53%
  YoY % -31.68% 9.26% 13.78% -42.76% 11.36% -28.03% -
  Horiz. % 38.96% 57.03% 52.19% 45.87% 80.15% 71.97% 100.00%
ROE 7.59 % 7.86 % 4.50 % 2.50 % 5.14 % 6.60 % 4.88 % 7.63%
  YoY % -3.44% 74.67% 80.00% -51.36% -22.12% 35.25% -
  Horiz. % 155.53% 161.07% 92.21% 51.23% 105.33% 135.25% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 49.19 28.68 16.68 9.73 10.02 20.45 9.44 31.64%
  YoY % 71.51% 71.94% 71.43% -2.89% -51.00% 116.63% -
  Horiz. % 521.08% 303.81% 176.69% 103.07% 106.14% 216.63% 100.00%
EPS 2.58 2.20 1.17 0.60 1.08 1.98 1.27 12.53%
  YoY % 17.27% 88.03% 95.00% -44.44% -45.45% 55.91% -
  Horiz. % 203.15% 173.23% 92.13% 47.24% 85.04% 155.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 150.00% 100.00%
NAPS 0.3400 0.2800 0.2600 0.2400 0.2100 0.3000 0.2600 4.57%
  YoY % 21.43% 7.69% 8.33% 14.29% -30.00% 15.38% -
  Horiz. % 130.77% 107.69% 100.00% 92.31% 80.77% 115.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 46.39 25.18 12.01 7.02 7.24 9.79 4.52 47.36%
  YoY % 84.23% 109.66% 71.08% -3.04% -26.05% 116.59% -
  Horiz. % 1,026.33% 557.08% 265.71% 155.31% 160.18% 216.59% 100.00%
EPS 2.43 1.93 0.84 0.43 0.78 0.95 0.61 25.88%
  YoY % 25.91% 129.76% 95.35% -44.87% -17.89% 55.74% -
  Horiz. % 398.36% 316.39% 137.70% 70.49% 127.87% 155.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.72 0.48 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 150.00% 100.00%
NAPS 0.3206 0.2458 0.1873 0.1732 0.1517 0.1437 0.1246 17.04%
  YoY % 30.43% 31.23% 8.14% 14.17% 5.57% 15.33% -
  Horiz. % 257.30% 197.27% 150.32% 139.00% 121.75% 115.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.2900 1.3100 0.6400 0.3100 0.3500 0.1800 0.1500 -
P/RPS 2.62 4.57 3.84 3.19 3.49 0.88 1.59 8.67%
  YoY % -42.67% 19.01% 20.38% -8.60% 296.59% -44.65% -
  Horiz. % 164.78% 287.42% 241.51% 200.63% 219.50% 55.35% 100.00%
P/EPS 50.00 59.55 54.70 51.67 32.41 9.09 11.81 27.16%
  YoY % -16.04% 8.87% 5.86% 59.43% 256.55% -23.03% -
  Horiz. % 423.37% 504.23% 463.17% 437.51% 274.43% 76.97% 100.00%
EY 2.00 1.68 1.83 1.94 3.09 11.00 8.47 -21.36%
  YoY % 19.05% -8.20% -5.67% -37.22% -71.91% 29.87% -
  Horiz. % 23.61% 19.83% 21.61% 22.90% 36.48% 129.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 8.33 6.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 24.89% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 124.89% 100.00%
P/NAPS 3.79 4.68 2.46 1.29 1.67 0.60 0.58 36.69%
  YoY % -19.02% 90.24% 90.70% -22.75% 178.33% 3.45% -
  Horiz. % 653.45% 806.90% 424.14% 222.41% 287.93% 103.45% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date - 19/02/16 16/02/15 17/02/14 26/02/13 29/02/12 28/02/11 -
Price 1.3700 1.3200 0.7900 0.3200 0.3500 0.3300 0.1800 -
P/RPS 2.78 4.60 4.74 3.29 3.49 1.61 1.91 6.45%
  YoY % -39.57% -2.95% 44.07% -5.73% 116.77% -15.71% -
  Horiz. % 145.55% 240.84% 248.17% 172.25% 182.72% 84.29% 100.00%
P/EPS 53.10 60.00 67.52 53.33 32.41 16.67 14.17 24.60%
  YoY % -11.50% -11.14% 26.61% 64.55% 94.42% 17.64% -
  Horiz. % 374.74% 423.43% 476.50% 376.36% 228.72% 117.64% 100.00%
EY 1.88 1.67 1.48 1.88 3.09 6.00 7.06 -19.77%
  YoY % 12.57% 12.84% -21.28% -39.16% -48.50% -15.01% -
  Horiz. % 26.63% 23.65% 20.96% 26.63% 43.77% 84.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.55 5.56 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -18.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 81.83% 100.00%
P/NAPS 4.03 4.71 3.04 1.33 1.67 1.10 0.69 34.16%
  YoY % -14.44% 54.93% 128.57% -20.36% 51.82% 59.42% -
  Horiz. % 584.06% 682.61% 440.58% 192.75% 242.03% 159.42% 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