Highlights

[SKPRES] YoY TTM Result on 2012-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 05-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     6.73%    YoY -     59.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 851,573 483,055 393,035 493,887 303,106 219,718 211,783 26.09%
  YoY % 76.29% 22.90% -20.42% 62.94% 37.95% 3.75% -
  Horiz. % 402.10% 228.09% 185.58% 233.20% 143.12% 103.75% 100.00%
PBT 76,702 45,192 44,077 62,804 37,434 23,141 5,134 56.90%
  YoY % 69.72% 2.53% -29.82% 67.77% 61.76% 350.74% -
  Horiz. % 1,494.00% 880.25% 858.53% 1,223.30% 729.14% 450.74% 100.00%
Tax -18,237 -11,352 -10,855 -15,195 -7,596 -6,829 -2,500 39.24%
  YoY % -60.65% -4.58% 28.56% -100.04% -11.23% -173.16% -
  Horiz. % 729.48% 454.08% 434.20% 607.80% 303.84% 273.16% 100.00%
NP 58,465 33,840 33,222 47,609 29,838 16,312 2,634 67.60%
  YoY % 72.77% 1.86% -30.22% 59.56% 82.92% 519.29% -
  Horiz. % 2,219.63% 1,284.74% 1,261.28% 1,807.48% 1,132.80% 619.29% 100.00%
NP to SH 58,396 33,840 33,222 47,609 29,838 16,312 2,634 67.57%
  YoY % 72.57% 1.86% -30.22% 59.56% 82.92% 519.29% -
  Horiz. % 2,217.01% 1,284.74% 1,261.28% 1,807.48% 1,132.80% 619.29% 100.00%
Tax Rate 23.78 % 25.12 % 24.63 % 24.19 % 20.29 % 29.51 % 48.69 % -11.25%
  YoY % -5.33% 1.99% 1.82% 19.22% -31.24% -39.39% -
  Horiz. % 48.84% 51.59% 50.59% 49.68% 41.67% 60.61% 100.00%
Total Cost 793,108 449,215 359,813 446,278 273,268 203,406 209,149 24.86%
  YoY % 76.55% 24.85% -19.37% 63.31% 34.35% -2.75% -
  Horiz. % 379.21% 214.78% 172.04% 213.38% 130.66% 97.25% 100.00%
Net Worth 292,505 243,000 215,822 207,259 173,671 149,053 138,121 13.32%
  YoY % 20.37% 12.59% 4.13% 19.34% 16.52% 7.92% -
  Horiz. % 211.77% 175.93% 156.26% 150.06% 125.74% 107.92% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 0 0 0 20,696 11,989 2,993 0 -
  YoY % 0.00% 0.00% 0.00% 72.62% 300.55% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 691.42% 400.55% 100.00% -
Div Payout % - % - % - % 43.47 % 40.18 % 18.35 % - % -
  YoY % 0.00% 0.00% 0.00% 8.19% 118.96% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 236.89% 218.96% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 292,505 243,000 215,822 207,259 173,671 149,053 138,121 13.32%
  YoY % 20.37% 12.59% 4.13% 19.34% 16.52% 7.92% -
  Horiz. % 211.77% 175.93% 156.26% 150.06% 125.74% 107.92% 100.00%
NOSH 1,083,352 900,000 899,259 901,127 598,866 596,213 600,526 10.33%
  YoY % 20.37% 0.08% -0.21% 50.47% 0.44% -0.72% -
  Horiz. % 180.40% 149.87% 149.75% 150.06% 99.72% 99.28% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.87 % 7.01 % 8.45 % 9.64 % 9.84 % 7.42 % 1.24 % 33.00%
  YoY % -2.00% -17.04% -12.34% -2.03% 32.61% 498.39% -
  Horiz. % 554.03% 565.32% 681.45% 777.42% 793.55% 598.39% 100.00%
ROE 19.96 % 13.93 % 15.39 % 22.97 % 17.18 % 10.94 % 1.91 % 47.83%
  YoY % 43.29% -9.49% -33.00% 33.70% 57.04% 472.77% -
  Horiz. % 1,045.03% 729.32% 805.76% 1,202.62% 899.48% 572.77% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 78.61 53.67 43.71 54.81 50.61 36.85 35.27 14.28%
  YoY % 46.47% 22.79% -20.25% 8.30% 37.34% 4.48% -
  Horiz. % 222.88% 152.17% 123.93% 155.40% 143.49% 104.48% 100.00%
EPS 5.39 3.76 3.69 5.28 4.98 2.74 0.44 51.80%
  YoY % 43.35% 1.90% -30.11% 6.02% 81.75% 522.73% -
  Horiz. % 1,225.00% 854.55% 838.64% 1,200.00% 1,131.82% 622.73% 100.00%
DPS 0.00 0.00 0.00 2.30 2.00 0.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 15.00% 300.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 460.00% 400.00% 100.00% -
NAPS 0.2700 0.2700 0.2400 0.2300 0.2900 0.2500 0.2300 2.71%
  YoY % 0.00% 12.50% 4.35% -20.69% 16.00% 8.70% -
  Horiz. % 117.39% 117.39% 104.35% 100.00% 126.09% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 68.12 38.64 31.44 39.51 24.24 17.57 16.94 26.09%
  YoY % 76.29% 22.90% -20.43% 63.00% 37.96% 3.72% -
  Horiz. % 402.13% 228.10% 185.60% 233.23% 143.09% 103.72% 100.00%
EPS 4.67 2.71 2.66 3.81 2.39 1.30 0.21 67.65%
  YoY % 72.32% 1.88% -30.18% 59.41% 83.85% 519.05% -
  Horiz. % 2,223.81% 1,290.48% 1,266.67% 1,814.29% 1,138.10% 619.05% 100.00%
DPS 0.00 0.00 0.00 1.66 0.96 0.24 0.00 -
  YoY % 0.00% 0.00% 0.00% 72.92% 300.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 691.67% 400.00% 100.00% -
NAPS 0.2340 0.1944 0.1726 0.1658 0.1389 0.1192 0.1105 13.31%
  YoY % 20.37% 12.63% 4.10% 19.37% 16.53% 7.87% -
  Horiz. % 211.76% 175.93% 156.20% 150.05% 125.70% 107.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.3100 0.7100 0.3500 0.3500 0.1600 0.1500 0.0900 -
P/RPS 1.67 1.32 0.80 0.64 0.32 0.41 0.26 36.32%
  YoY % 26.52% 65.00% 25.00% 100.00% -21.95% 57.69% -
  Horiz. % 642.31% 507.69% 307.69% 246.15% 123.08% 157.69% 100.00%
P/EPS 24.30 18.88 9.47 6.62 3.21 5.48 20.52 2.86%
  YoY % 28.71% 99.37% 43.05% 106.23% -41.42% -73.29% -
  Horiz. % 118.42% 92.01% 46.15% 32.26% 15.64% 26.71% 100.00%
EY 4.11 5.30 10.56 15.10 31.14 18.24 4.87 -2.79%
  YoY % -22.45% -49.81% -30.07% -51.51% 70.72% 274.54% -
  Horiz. % 84.39% 108.83% 216.84% 310.06% 639.43% 374.54% 100.00%
DY 0.00 0.00 0.00 6.56 12.50 3.33 0.00 -
  YoY % 0.00% 0.00% 0.00% -47.52% 275.38% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 197.00% 375.38% 100.00% -
P/NAPS 4.85 2.63 1.46 1.52 0.55 0.60 0.39 52.18%
  YoY % 84.41% 80.14% -3.95% 176.36% -8.33% 53.85% -
  Horiz. % 1,243.59% 674.36% 374.36% 389.74% 141.03% 153.85% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 21/11/14 21/11/13 05/11/12 30/11/11 24/11/10 26/11/09 -
Price 1.4000 0.7250 0.3450 0.3800 0.1900 0.1500 0.1100 -
P/RPS 1.78 1.35 0.79 0.69 0.38 0.41 0.31 33.80%
  YoY % 31.85% 70.89% 14.49% 81.58% -7.32% 32.26% -
  Horiz. % 574.19% 435.48% 254.84% 222.58% 122.58% 132.26% 100.00%
P/EPS 25.97 19.28 9.34 7.19 3.81 5.48 25.08 0.58%
  YoY % 34.70% 106.42% 29.90% 88.71% -30.47% -78.15% -
  Horiz. % 103.55% 76.87% 37.24% 28.67% 15.19% 21.85% 100.00%
EY 3.85 5.19 10.71 13.90 26.22 18.24 3.99 -0.59%
  YoY % -25.82% -51.54% -22.95% -46.99% 43.75% 357.14% -
  Horiz. % 96.49% 130.08% 268.42% 348.37% 657.14% 457.14% 100.00%
DY 0.00 0.00 0.00 6.04 10.53 3.33 0.00 -
  YoY % 0.00% 0.00% 0.00% -42.64% 216.22% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 181.38% 316.22% 100.00% -
P/NAPS 5.19 2.69 1.44 1.65 0.66 0.60 0.48 48.68%
  YoY % 92.94% 86.81% -12.73% 150.00% 10.00% 25.00% -
  Horiz. % 1,081.25% 560.42% 300.00% 343.75% 137.50% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
6. OFI 决战股海
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers