Highlights

[SKPRES] YoY Quarter Result on 2013-03-31 [#4]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -27.75%    YoY -     -41.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 196,294 197,106 123,286 88,112 127,556 77,451 54,280 23.87%
  YoY % -0.41% 59.88% 39.92% -30.92% 64.69% 42.69% -
  Horiz. % 361.63% 363.13% 227.13% 162.33% 235.00% 142.69% 100.00%
PBT 21,845 14,631 11,020 9,219 15,633 8,153 4,108 32.08%
  YoY % 49.31% 32.77% 19.54% -41.03% 91.75% 98.47% -
  Horiz. % 531.77% 356.16% 268.26% 224.42% 380.55% 198.47% 100.00%
Tax -831 -3,023 -2,773 -2,171 -3,683 -352 -2,312 -15.67%
  YoY % 72.51% -9.02% -27.73% 41.05% -946.31% 84.78% -
  Horiz. % 35.94% 130.75% 119.94% 93.90% 159.30% 15.22% 100.00%
NP 21,014 11,608 8,247 7,048 11,950 7,801 1,796 50.62%
  YoY % 81.03% 40.75% 17.01% -41.02% 53.19% 334.35% -
  Horiz. % 1,170.04% 646.33% 459.19% 392.43% 665.37% 434.35% 100.00%
NP to SH 21,083 11,539 8,247 7,048 11,950 7,801 1,796 50.70%
  YoY % 82.71% 39.92% 17.01% -41.02% 53.19% 334.35% -
  Horiz. % 1,173.89% 642.48% 459.19% 392.43% 665.37% 434.35% 100.00%
Tax Rate 3.80 % 20.66 % 25.16 % 23.55 % 23.56 % 4.32 % 56.28 % -36.16%
  YoY % -81.61% -17.89% 6.84% -0.04% 445.37% -92.32% -
  Horiz. % 6.75% 36.71% 44.71% 41.84% 41.86% 7.68% 100.00%
Total Cost 175,280 185,498 115,039 81,064 115,606 69,650 52,484 22.24%
  YoY % -5.51% 61.25% 41.91% -29.88% 65.98% 32.71% -
  Horiz. % 333.97% 353.44% 219.19% 154.45% 220.27% 132.71% 100.00%
Net Worth 335,211 152,581 224,103 198,789 179,250 156,019 137,693 15.97%
  YoY % 119.69% -31.91% 12.73% 10.90% 14.89% 13.31% -
  Horiz. % 243.45% 110.81% 162.76% 144.37% 130.18% 113.31% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 6,000 2,993 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.47% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 200.47% 100.00%
Div Payout % - % - % - % - % - % 76.92 % 166.67 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -53.85% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 46.15% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 335,211 152,581 224,103 198,789 179,250 156,019 137,693 15.97%
  YoY % 119.69% -31.91% 12.73% 10.90% 14.89% 13.31% -
  Horiz. % 243.45% 110.81% 162.76% 144.37% 130.18% 113.31% 100.00%
NOSH 1,117,371 897,539 896,413 903,589 597,500 600,076 598,666 10.95%
  YoY % 24.49% 0.13% -0.79% 51.23% -0.43% 0.24% -
  Horiz. % 186.64% 149.92% 149.73% 150.93% 99.81% 100.24% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.71 % 5.89 % 6.69 % 8.00 % 9.37 % 10.07 % 3.31 % 21.60%
  YoY % 81.83% -11.96% -16.38% -14.62% -6.95% 204.23% -
  Horiz. % 323.56% 177.95% 202.11% 241.69% 283.08% 304.23% 100.00%
ROE 6.29 % 7.56 % 3.68 % 3.55 % 6.67 % 5.00 % 1.30 % 30.02%
  YoY % -16.80% 105.43% 3.66% -46.78% 33.40% 284.62% -
  Horiz. % 483.85% 581.54% 283.08% 273.08% 513.08% 384.62% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 17.57 21.96 13.75 9.75 21.35 12.91 9.07 11.64%
  YoY % -19.99% 59.71% 41.03% -54.33% 65.38% 42.34% -
  Horiz. % 193.72% 242.12% 151.60% 107.50% 235.39% 142.34% 100.00%
EPS 1.89 1.28 0.92 0.78 2.00 1.30 0.30 35.86%
  YoY % 47.66% 39.13% 17.95% -61.00% 53.85% 333.33% -
  Horiz. % 630.00% 426.67% 306.67% 260.00% 666.67% 433.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% 100.00%
NAPS 0.3000 0.1700 0.2500 0.2200 0.3000 0.2600 0.2300 4.52%
  YoY % 76.47% -32.00% 13.64% -26.67% 15.38% 13.04% -
  Horiz. % 130.43% 73.91% 108.70% 95.65% 130.43% 113.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.70 15.77 9.86 7.05 10.20 6.20 4.34 23.87%
  YoY % -0.44% 59.94% 39.86% -30.88% 64.52% 42.86% -
  Horiz. % 361.75% 363.36% 227.19% 162.44% 235.02% 142.86% 100.00%
EPS 1.69 0.92 0.66 0.56 0.96 0.62 0.14 51.40%
  YoY % 83.70% 39.39% 17.86% -41.67% 54.84% 342.86% -
  Horiz. % 1,207.14% 657.14% 471.43% 400.00% 685.71% 442.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.48 0.24 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% 100.00%
NAPS 0.2681 0.1220 0.1793 0.1590 0.1434 0.1248 0.1101 15.97%
  YoY % 119.75% -31.96% 12.77% 10.88% 14.90% 13.35% -
  Horiz. % 243.51% 110.81% 162.85% 144.41% 130.25% 113.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.2900 0.8450 0.3250 0.3150 0.3300 0.1800 0.1200 -
P/RPS 7.34 3.85 2.36 3.23 1.55 1.39 1.32 33.07%
  YoY % 90.65% 63.14% -26.93% 108.39% 11.51% 5.30% -
  Horiz. % 556.06% 291.67% 178.79% 244.70% 117.42% 105.30% 100.00%
P/EPS 68.37 65.73 35.33 40.38 16.50 13.85 40.00 9.34%
  YoY % 4.02% 86.05% -12.51% 144.73% 19.13% -65.38% -
  Horiz. % 170.93% 164.33% 88.33% 100.95% 41.25% 34.62% 100.00%
EY 1.46 1.52 2.83 2.48 6.06 7.22 2.50 -8.57%
  YoY % -3.95% -46.29% 14.11% -59.08% -16.07% 188.80% -
  Horiz. % 58.40% 60.80% 113.20% 99.20% 242.40% 288.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.56 4.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 133.33% 100.00%
P/NAPS 4.30 4.97 1.30 1.43 1.10 0.69 0.52 42.16%
  YoY % -13.48% 282.31% -9.09% 30.00% 59.42% 32.69% -
  Horiz. % 826.92% 955.77% 250.00% 275.00% 211.54% 132.69% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 01/06/15 20/05/14 31/05/13 30/05/12 30/05/11 31/05/10 -
Price 1.2800 1.0100 0.3950 0.3450 0.3500 0.1700 0.1200 -
P/RPS 7.29 4.60 2.87 3.54 1.64 1.32 1.32 32.92%
  YoY % 58.48% 60.28% -18.93% 115.85% 24.24% 0.00% -
  Horiz. % 552.27% 348.48% 217.42% 268.18% 124.24% 100.00% 100.00%
P/EPS 67.84 78.56 42.93 44.23 17.50 13.08 40.00 9.19%
  YoY % -13.65% 83.00% -2.94% 152.74% 33.79% -67.30% -
  Horiz. % 169.60% 196.40% 107.33% 110.57% 43.75% 32.70% 100.00%
EY 1.47 1.27 2.33 2.26 5.71 7.65 2.50 -8.46%
  YoY % 15.75% -45.49% 3.10% -60.42% -25.36% 206.00% -
  Horiz. % 58.80% 50.80% 93.20% 90.40% 228.40% 306.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.88 4.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 41.01% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 141.01% 100.00%
P/NAPS 4.27 5.94 1.58 1.57 1.17 0.65 0.52 41.99%
  YoY % -28.11% 275.95% 0.64% 34.19% 80.00% 25.00% -
  Horiz. % 821.15% 1,142.31% 303.85% 301.92% 225.00% 125.00% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers