Highlights

[SKPRES] YoY TTM Result on 2013-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 21-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -12.40%    YoY -     -30.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,288,067 851,573 483,055 393,035 493,887 303,106 219,718 34.24%
  YoY % 51.26% 76.29% 22.90% -20.42% 62.94% 37.95% -
  Horiz. % 586.24% 387.58% 219.85% 178.88% 224.78% 137.95% 100.00%
PBT 107,510 76,702 45,192 44,077 62,804 37,434 23,141 29.14%
  YoY % 40.17% 69.72% 2.53% -29.82% 67.77% 61.76% -
  Horiz. % 464.59% 331.45% 195.29% 190.47% 271.40% 161.76% 100.00%
Tax -21,380 -18,237 -11,352 -10,855 -15,195 -7,596 -6,829 20.93%
  YoY % -17.23% -60.65% -4.58% 28.56% -100.04% -11.23% -
  Horiz. % 313.08% 267.05% 166.23% 158.95% 222.51% 111.23% 100.00%
NP 86,130 58,465 33,840 33,222 47,609 29,838 16,312 31.93%
  YoY % 47.32% 72.77% 1.86% -30.22% 59.56% 82.92% -
  Horiz. % 528.02% 358.42% 207.45% 203.67% 291.86% 182.92% 100.00%
NP to SH 86,199 58,396 33,840 33,222 47,609 29,838 16,312 31.94%
  YoY % 47.61% 72.57% 1.86% -30.22% 59.56% 82.92% -
  Horiz. % 528.44% 357.99% 207.45% 203.67% 291.86% 182.92% 100.00%
Tax Rate 19.89 % 23.78 % 25.12 % 24.63 % 24.19 % 20.29 % 29.51 % -6.36%
  YoY % -16.36% -5.33% 1.99% 1.82% 19.22% -31.24% -
  Horiz. % 67.40% 80.58% 85.12% 83.46% 81.97% 68.76% 100.00%
Total Cost 1,201,937 793,108 449,215 359,813 446,278 273,268 203,406 34.42%
  YoY % 51.55% 76.55% 24.85% -19.37% 63.31% 34.35% -
  Horiz. % 590.91% 389.91% 220.85% 176.89% 219.40% 134.35% 100.00%
Net Worth 363,067 292,505 243,000 215,822 207,259 173,671 149,053 15.98%
  YoY % 24.12% 20.37% 12.59% 4.13% 19.34% 16.52% -
  Horiz. % 243.58% 196.24% 163.03% 144.80% 139.05% 116.52% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 0 0 0 0 20,696 11,989 2,993 -
  YoY % 0.00% 0.00% 0.00% 0.00% 72.62% 300.55% -
  Horiz. % 0.00% 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% 0.00% 8.19% 118.96% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 236.89% 218.96% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 363,067 292,505 243,000 215,822 207,259 173,671 149,053 15.98%
  YoY % 24.12% 20.37% 12.59% 4.13% 19.34% 16.52% -
  Horiz. % 243.58% 196.24% 163.03% 144.80% 139.05% 116.52% 100.00%
NOSH 1,171,185 1,083,352 900,000 899,259 901,127 598,866 596,213 11.90%
  YoY % 8.11% 20.37% 0.08% -0.21% 50.47% 0.44% -
  Horiz. % 196.44% 181.71% 150.95% 150.83% 151.14% 100.44% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.69 % 6.87 % 7.01 % 8.45 % 9.64 % 9.84 % 7.42 % -1.71%
  YoY % -2.62% -2.00% -17.04% -12.34% -2.03% 32.61% -
  Horiz. % 90.16% 92.59% 94.47% 113.88% 129.92% 132.61% 100.00%
ROE 23.74 % 19.96 % 13.93 % 15.39 % 22.97 % 17.18 % 10.94 % 13.77%
  YoY % 18.94% 43.29% -9.49% -33.00% 33.70% 57.04% -
  Horiz. % 217.00% 182.45% 127.33% 140.68% 209.96% 157.04% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 109.98 78.61 53.67 43.71 54.81 50.61 36.85 19.97%
  YoY % 39.91% 46.47% 22.79% -20.25% 8.30% 37.34% -
  Horiz. % 298.45% 213.32% 145.64% 118.62% 148.74% 137.34% 100.00%
EPS 7.36 5.39 3.76 3.69 5.28 4.98 2.74 17.88%
  YoY % 36.55% 43.35% 1.90% -30.11% 6.02% 81.75% -
  Horiz. % 268.61% 196.72% 137.23% 134.67% 192.70% 181.75% 100.00%
DPS 0.00 0.00 0.00 0.00 2.30 2.00 0.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 15.00% 300.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 460.00% 400.00% 100.00%
NAPS 0.3100 0.2700 0.2700 0.2400 0.2300 0.2900 0.2500 3.65%
  YoY % 14.81% 0.00% 12.50% 4.35% -20.69% 16.00% -
  Horiz. % 124.00% 108.00% 108.00% 96.00% 92.00% 116.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 103.03 68.12 38.64 31.44 39.51 24.24 17.57 34.25%
  YoY % 51.25% 76.29% 22.90% -20.43% 63.00% 37.96% -
  Horiz. % 586.40% 387.71% 219.92% 178.94% 224.87% 137.96% 100.00%
EPS 6.89 4.67 2.71 2.66 3.81 2.39 1.30 32.01%
  YoY % 47.54% 72.32% 1.88% -30.18% 59.41% 83.85% -
  Horiz. % 530.00% 359.23% 208.46% 204.62% 293.08% 183.85% 100.00%
DPS 0.00 0.00 0.00 0.00 1.66 0.96 0.24 -
  YoY % 0.00% 0.00% 0.00% 0.00% 72.92% 300.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 691.67% 400.00% 100.00%
NAPS 0.2904 0.2340 0.1944 0.1726 0.1658 0.1389 0.1192 15.98%
  YoY % 24.10% 20.37% 12.63% 4.10% 19.37% 16.53% -
  Horiz. % 243.62% 196.31% 163.09% 144.80% 139.09% 116.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.3000 1.3100 0.7100 0.3500 0.3500 0.1600 0.1500 -
P/RPS 1.18 1.67 1.32 0.80 0.64 0.32 0.41 19.25%
  YoY % -29.34% 26.52% 65.00% 25.00% 100.00% -21.95% -
  Horiz. % 287.80% 407.32% 321.95% 195.12% 156.10% 78.05% 100.00%
P/EPS 17.66 24.30 18.88 9.47 6.62 3.21 5.48 21.51%
  YoY % -27.33% 28.71% 99.37% 43.05% 106.23% -41.42% -
  Horiz. % 322.26% 443.43% 344.53% 172.81% 120.80% 58.58% 100.00%
EY 5.66 4.11 5.30 10.56 15.10 31.14 18.24 -17.70%
  YoY % 37.71% -22.45% -49.81% -30.07% -51.51% 70.72% -
  Horiz. % 31.03% 22.53% 29.06% 57.89% 82.79% 170.72% 100.00%
DY 0.00 0.00 0.00 0.00 6.56 12.50 3.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% -47.52% 275.38% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 197.00% 375.38% 100.00%
P/NAPS 4.19 4.85 2.63 1.46 1.52 0.55 0.60 38.21%
  YoY % -13.61% 84.41% 80.14% -3.95% 176.36% -8.33% -
  Horiz. % 698.33% 808.33% 438.33% 243.33% 253.33% 91.67% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 27/11/15 21/11/14 21/11/13 05/11/12 30/11/11 24/11/10 -
Price 1.3100 1.4000 0.7250 0.3450 0.3800 0.1900 0.1500 -
P/RPS 1.19 1.78 1.35 0.79 0.69 0.38 0.41 19.41%
  YoY % -33.15% 31.85% 70.89% 14.49% 81.58% -7.32% -
  Horiz. % 290.24% 434.15% 329.27% 192.68% 168.29% 92.68% 100.00%
P/EPS 17.80 25.97 19.28 9.34 7.19 3.81 5.48 21.67%
  YoY % -31.46% 34.70% 106.42% 29.90% 88.71% -30.47% -
  Horiz. % 324.82% 473.91% 351.82% 170.44% 131.20% 69.53% 100.00%
EY 5.62 3.85 5.19 10.71 13.90 26.22 18.24 -17.80%
  YoY % 45.97% -25.82% -51.54% -22.95% -46.99% 43.75% -
  Horiz. % 30.81% 21.11% 28.45% 58.72% 76.21% 143.75% 100.00%
DY 0.00 0.00 0.00 0.00 6.04 10.53 3.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% -42.64% 216.22% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 181.38% 316.22% 100.00%
P/NAPS 4.23 5.19 2.69 1.44 1.65 0.66 0.60 38.43%
  YoY % -18.50% 92.94% 86.81% -12.73% 150.00% 10.00% -
  Horiz. % 705.00% 865.00% 448.33% 240.00% 275.00% 110.00% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers