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 - 1,258,035
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.60 15.67 9.80 7.00 10.14 6.16 4.31 23.89%
  YoY % -0.45% 59.90% 40.00% -30.97% 64.61% 42.92% -
  Horiz. % 361.95% 363.57% 227.38% 162.41% 235.27% 142.92% 100.00%
EPS 1.68 0.92 0.66 0.56 0.95 0.62 0.14 51.25%
  YoY % 82.61% 39.39% 17.86% -41.05% 53.23% 342.86% -
  Horiz. % 1,200.00% 657.14% 471.43% 400.00% 678.57% 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 0.2665 0.1213 0.1781 0.1580 0.1425 0.1240 0.1095 15.96%
  YoY % 119.70% -31.89% 12.72% 10.88% 14.92% 13.24% -
  Horiz. % 243.38% 110.78% 162.65% 144.29% 130.14% 113.24% 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.
 


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
 
 

465  585  427  789 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.09+0.015 
 PHB 0.05+0.01 
 AT 0.115+0.015 
 XOX 0.305+0.015 
 VIVOCOM 0.05+0.02 
 FINTEC 0.155+0.03 
 VSOLAR 0.07+0.02 
 LAMBO 0.07+0.01 
 NEXGRAM 0.07+0.005 
 NETX 0.02+0.005 

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