Highlights

[SKPRES] YoY Quarter Result on 2018-12-31 [#3]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -17.21%    YoY -     -22.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 400,039 518,694 580,018 314,767 150,175 87,782 90,474 28.10%
  YoY % -22.88% -10.57% 84.27% 109.60% 71.08% -2.98% -
  Horiz. % 442.16% 573.31% 641.09% 347.91% 165.99% 97.02% 100.00%
PBT 31,119 39,526 40,025 31,758 14,308 7,310 13,125 15.47%
  YoY % -21.27% -1.25% 26.03% 121.96% 95.73% -44.30% -
  Horiz. % 237.10% 301.15% 304.95% 241.97% 109.01% 55.70% 100.00%
Tax -7,980 -9,487 -9,606 -7,611 -3,772 -1,896 -3,370 15.44%
  YoY % 15.88% 1.24% -26.21% -101.78% -98.95% 43.74% -
  Horiz. % 236.80% 281.51% 285.04% 225.85% 111.93% 56.26% 100.00%
NP 23,139 30,039 30,419 24,147 10,536 5,414 9,755 15.48%
  YoY % -22.97% -1.25% 25.97% 129.19% 94.61% -44.50% -
  Horiz. % 237.20% 307.93% 311.83% 247.53% 108.01% 55.50% 100.00%
NP to SH 23,265 30,039 30,419 24,147 10,536 5,414 9,755 15.58%
  YoY % -22.55% -1.25% 25.97% 129.19% 94.61% -44.50% -
  Horiz. % 238.49% 307.93% 311.83% 247.53% 108.01% 55.50% 100.00%
Tax Rate 25.64 % 24.00 % 24.00 % 23.97 % 26.36 % 25.94 % 25.68 % -0.03%
  YoY % 6.83% 0.00% 0.13% -9.07% 1.62% 1.01% -
  Horiz. % 99.84% 93.46% 93.46% 93.34% 102.65% 101.01% 100.00%
Total Cost 376,900 488,655 549,599 290,620 139,639 82,368 80,719 29.27%
  YoY % -22.87% -11.09% 89.11% 108.12% 69.53% 2.04% -
  Horiz. % 466.93% 605.38% 680.88% 360.04% 172.99% 102.04% 100.00%
Net Worth 575,086 528,313 400,870 307,325 234,133 216,559 189,680 20.30%
  YoY % 8.85% 31.79% 30.44% 31.26% 8.11% 14.17% -
  Horiz. % 303.19% 278.53% 211.34% 162.02% 123.44% 114.17% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 575,086 528,313 400,870 307,325 234,133 216,559 189,680 20.30%
  YoY % 8.85% 31.79% 30.44% 31.26% 8.11% 14.17% -
  Horiz. % 303.19% 278.53% 211.34% 162.02% 123.44% 114.17% 100.00%
NOSH 1,250,188 1,228,637 1,179,031 1,097,590 900,512 902,333 903,240 5.56%
  YoY % 1.75% 4.21% 7.42% 21.89% -0.20% -0.10% -
  Horiz. % 138.41% 136.03% 130.53% 121.52% 99.70% 99.90% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.78 % 5.79 % 5.24 % 7.67 % 7.02 % 6.17 % 10.78 % -9.86%
  YoY % -0.17% 10.50% -31.68% 9.26% 13.78% -42.76% -
  Horiz. % 53.62% 53.71% 48.61% 71.15% 65.12% 57.24% 100.00%
ROE 4.05 % 5.69 % 7.59 % 7.86 % 4.50 % 2.50 % 5.14 % -3.89%
  YoY % -28.82% -25.03% -3.44% 74.67% 80.00% -51.36% -
  Horiz. % 78.79% 110.70% 147.67% 152.92% 87.55% 48.64% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 32.00 42.22 49.19 28.68 16.68 9.73 10.02 21.34%
  YoY % -24.21% -14.17% 71.51% 71.94% 71.43% -2.89% -
  Horiz. % 319.36% 421.36% 490.92% 286.23% 166.47% 97.11% 100.00%
EPS 1.86 2.45 2.58 2.20 1.17 0.60 1.08 9.48%
  YoY % -24.08% -5.04% 17.27% 88.03% 95.00% -44.44% -
  Horiz. % 172.22% 226.85% 238.89% 203.70% 108.33% 55.56% 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 0.4600 0.4300 0.3400 0.2800 0.2600 0.2400 0.2100 13.95%
  YoY % 6.98% 26.47% 21.43% 7.69% 8.33% 14.29% -
  Horiz. % 219.05% 204.76% 161.90% 133.33% 123.81% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,806
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 32.00 41.49 46.39 25.18 12.01 7.02 7.24 28.09%
  YoY % -22.87% -10.56% 84.23% 109.66% 71.08% -3.04% -
  Horiz. % 441.99% 573.07% 640.75% 347.79% 165.88% 96.96% 100.00%
EPS 1.86 2.40 2.43 1.93 0.84 0.43 0.78 15.58%
  YoY % -22.50% -1.23% 25.91% 129.76% 95.35% -44.87% -
  Horiz. % 238.46% 307.69% 311.54% 247.44% 107.69% 55.13% 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 0.4600 0.4226 0.3206 0.2458 0.1873 0.1732 0.1517 20.30%
  YoY % 8.85% 31.82% 30.43% 31.23% 8.14% 14.17% -
  Horiz. % 303.23% 278.58% 211.34% 162.03% 123.47% 114.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.0500 2.2800 1.2900 1.3100 0.6400 0.3100 0.3500 -
P/RPS 3.28 5.40 2.62 4.57 3.84 3.19 3.49 -1.03%
  YoY % -39.26% 106.11% -42.67% 19.01% 20.38% -8.60% -
  Horiz. % 93.98% 154.73% 75.07% 130.95% 110.03% 91.40% 100.00%
P/EPS 56.42 93.26 50.00 59.55 54.70 51.67 32.41 9.67%
  YoY % -39.50% 86.52% -16.04% 8.87% 5.86% 59.43% -
  Horiz. % 174.08% 287.75% 154.27% 183.74% 168.78% 159.43% 100.00%
EY 1.77 1.07 2.00 1.68 1.83 1.94 3.09 -8.86%
  YoY % 65.42% -46.50% 19.05% -8.20% -5.67% -37.22% -
  Horiz. % 57.28% 34.63% 64.72% 54.37% 59.22% 62.78% 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 2.28 5.30 3.79 4.68 2.46 1.29 1.67 5.32%
  YoY % -56.98% 39.84% -19.02% 90.24% 90.70% -22.75% -
  Horiz. % 136.53% 317.37% 226.95% 280.24% 147.31% 77.25% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 22/02/18 - 19/02/16 16/02/15 17/02/14 26/02/13 -
Price 1.3100 1.8900 1.3700 1.3200 0.7900 0.3200 0.3500 -
P/RPS 4.09 4.48 2.78 4.60 4.74 3.29 3.49 2.68%
  YoY % -8.71% 61.15% -39.57% -2.95% 44.07% -5.73% -
  Horiz. % 117.19% 128.37% 79.66% 131.81% 135.82% 94.27% 100.00%
P/EPS 70.40 77.30 53.10 60.00 67.52 53.33 32.41 13.80%
  YoY % -8.93% 45.57% -11.50% -11.14% 26.61% 64.55% -
  Horiz. % 217.22% 238.51% 163.84% 185.13% 208.33% 164.55% 100.00%
EY 1.42 1.29 1.88 1.67 1.48 1.88 3.09 -12.15%
  YoY % 10.08% -31.38% 12.57% 12.84% -21.28% -39.16% -
  Horiz. % 45.95% 41.75% 60.84% 54.05% 47.90% 60.84% 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 2.85 4.40 4.03 4.71 3.04 1.33 1.67 9.31%
  YoY % -35.23% 9.18% -14.44% 54.93% 128.57% -20.36% -
  Horiz. % 170.66% 263.47% 241.32% 282.04% 182.04% 79.64% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers