Highlights

[SKPRES] YoY Quarter Result on 2014-03-31 [#4]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 20-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     52.33%    YoY -     17.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 586,540 196,294 197,106 123,286 88,112 127,556 77,451 40.09%
  YoY % 198.81% -0.41% 59.88% 39.92% -30.92% 64.69% -
  Horiz. % 757.30% 253.44% 254.49% 159.18% 113.76% 164.69% 100.00%
PBT 44,581 21,845 14,631 11,020 9,219 15,633 8,153 32.70%
  YoY % 104.08% 49.31% 32.77% 19.54% -41.03% 91.75% -
  Horiz. % 546.80% 267.94% 179.46% 135.16% 113.07% 191.75% 100.00%
Tax -12,653 -831 -3,023 -2,773 -2,171 -3,683 -352 81.57%
  YoY % -1,422.62% 72.51% -9.02% -27.73% 41.05% -946.31% -
  Horiz. % 3,594.60% 236.08% 858.81% 787.78% 616.76% 1,046.31% 100.00%
NP 31,928 21,014 11,608 8,247 7,048 11,950 7,801 26.45%
  YoY % 51.94% 81.03% 40.75% 17.01% -41.02% 53.19% -
  Horiz. % 409.28% 269.38% 148.80% 105.72% 90.35% 153.19% 100.00%
NP to SH 31,928 21,083 11,539 8,247 7,048 11,950 7,801 26.45%
  YoY % 51.44% 82.71% 39.92% 17.01% -41.02% 53.19% -
  Horiz. % 409.28% 270.26% 147.92% 105.72% 90.35% 153.19% 100.00%
Tax Rate 28.38 % 3.80 % 20.66 % 25.16 % 23.55 % 23.56 % 4.32 % 36.81%
  YoY % 646.84% -81.61% -17.89% 6.84% -0.04% 445.37% -
  Horiz. % 656.94% 87.96% 478.24% 582.41% 545.14% 545.37% 100.00%
Total Cost 554,612 175,280 185,498 115,039 81,064 115,606 69,650 41.27%
  YoY % 216.41% -5.51% 61.25% 41.91% -29.88% 65.98% -
  Horiz. % 796.28% 251.66% 266.33% 165.17% 116.39% 165.98% 100.00%
Net Worth 452,801 335,211 152,581 224,103 198,789 179,250 156,019 19.41%
  YoY % 35.08% 119.69% -31.91% 12.73% 10.90% 14.89% -
  Horiz. % 290.22% 214.85% 97.80% 143.64% 127.41% 114.89% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - 6,000 -
  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 % - % - % - % - % - % - % 76.92 % -
  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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 452,801 335,211 152,581 224,103 198,789 179,250 156,019 19.41%
  YoY % 35.08% 119.69% -31.91% 12.73% 10.90% 14.89% -
  Horiz. % 290.22% 214.85% 97.80% 143.64% 127.41% 114.89% 100.00%
NOSH 1,191,582 1,117,371 897,539 896,413 903,589 597,500 600,076 12.10%
  YoY % 6.64% 24.49% 0.13% -0.79% 51.23% -0.43% -
  Horiz. % 198.57% 186.20% 149.57% 149.38% 150.58% 99.57% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.44 % 10.71 % 5.89 % 6.69 % 8.00 % 9.37 % 10.07 % -9.75%
  YoY % -49.21% 81.83% -11.96% -16.38% -14.62% -6.95% -
  Horiz. % 54.02% 106.36% 58.49% 66.43% 79.44% 93.05% 100.00%
ROE 7.05 % 6.29 % 7.56 % 3.68 % 3.55 % 6.67 % 5.00 % 5.89%
  YoY % 12.08% -16.80% 105.43% 3.66% -46.78% 33.40% -
  Horiz. % 141.00% 125.80% 151.20% 73.60% 71.00% 133.40% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 49.22 17.57 21.96 13.75 9.75 21.35 12.91 24.96%
  YoY % 180.14% -19.99% 59.71% 41.03% -54.33% 65.38% -
  Horiz. % 381.25% 136.10% 170.10% 106.51% 75.52% 165.38% 100.00%
EPS 2.68 1.89 1.28 0.92 0.78 2.00 1.30 12.80%
  YoY % 41.80% 47.66% 39.13% 17.95% -61.00% 53.85% -
  Horiz. % 206.15% 145.38% 98.46% 70.77% 60.00% 153.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  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 0.3800 0.3000 0.1700 0.2500 0.2200 0.3000 0.2600 6.52%
  YoY % 26.67% 76.47% -32.00% 13.64% -26.67% 15.38% -
  Horiz. % 146.15% 115.38% 65.38% 96.15% 84.62% 115.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 46.92 15.70 15.77 9.86 7.05 10.20 6.20 40.08%
  YoY % 198.85% -0.44% 59.94% 39.86% -30.88% 64.52% -
  Horiz. % 756.77% 253.23% 254.35% 159.03% 113.71% 164.52% 100.00%
EPS 2.55 1.69 0.92 0.66 0.56 0.96 0.62 26.55%
  YoY % 50.89% 83.70% 39.39% 17.86% -41.67% 54.84% -
  Horiz. % 411.29% 272.58% 148.39% 106.45% 90.32% 154.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.48 -
  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 0.3622 0.2681 0.1220 0.1793 0.1590 0.1434 0.1248 19.41%
  YoY % 35.10% 119.75% -31.96% 12.77% 10.88% 14.90% -
  Horiz. % 290.22% 214.82% 97.76% 143.67% 127.40% 114.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.2700 1.2900 0.8450 0.3250 0.3150 0.3300 0.1800 -
P/RPS 2.58 7.34 3.85 2.36 3.23 1.55 1.39 10.85%
  YoY % -64.85% 90.65% 63.14% -26.93% 108.39% 11.51% -
  Horiz. % 185.61% 528.06% 276.98% 169.78% 232.37% 111.51% 100.00%
P/EPS 47.40 68.37 65.73 35.33 40.38 16.50 13.85 22.74%
  YoY % -30.67% 4.02% 86.05% -12.51% 144.73% 19.13% -
  Horiz. % 342.24% 493.65% 474.58% 255.09% 291.55% 119.13% 100.00%
EY 2.11 1.46 1.52 2.83 2.48 6.06 7.22 -18.52%
  YoY % 44.52% -3.95% -46.29% 14.11% -59.08% -16.07% -
  Horiz. % 29.22% 20.22% 21.05% 39.20% 34.35% 83.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
  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 3.34 4.30 4.97 1.30 1.43 1.10 0.69 30.03%
  YoY % -22.33% -13.48% 282.31% -9.09% 30.00% 59.42% -
  Horiz. % 484.06% 623.19% 720.29% 188.41% 207.25% 159.42% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 30/05/16 01/06/15 20/05/14 31/05/13 30/05/12 30/05/11 -
Price 1.3000 1.2800 1.0100 0.3950 0.3450 0.3500 0.1700 -
P/RPS 2.64 7.29 4.60 2.87 3.54 1.64 1.32 12.23%
  YoY % -63.79% 58.48% 60.28% -18.93% 115.85% 24.24% -
  Horiz. % 200.00% 552.27% 348.48% 217.42% 268.18% 124.24% 100.00%
P/EPS 48.52 67.84 78.56 42.93 44.23 17.50 13.08 24.39%
  YoY % -28.48% -13.65% 83.00% -2.94% 152.74% 33.79% -
  Horiz. % 370.95% 518.65% 600.61% 328.21% 338.15% 133.79% 100.00%
EY 2.06 1.47 1.27 2.33 2.26 5.71 7.65 -19.63%
  YoY % 40.14% 15.75% -45.49% 3.10% -60.42% -25.36% -
  Horiz. % 26.93% 19.22% 16.60% 30.46% 29.54% 74.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.88 -
  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 3.42 4.27 5.94 1.58 1.57 1.17 0.65 31.85%
  YoY % -19.91% -28.11% 275.95% 0.64% 34.19% 80.00% -
  Horiz. % 526.15% 656.92% 913.85% 243.08% 241.54% 180.00% 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.
 


 

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