Highlights

[SKPRES] YoY TTM Result on 2014-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     10.61%    YoY -     1.86%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,285,592 1,288,067 851,573 483,055 393,035 493,887 303,106 39.99%
  YoY % 77.44% 51.26% 76.29% 22.90% -20.42% 62.94% -
  Horiz. % 754.06% 424.96% 280.95% 159.37% 129.67% 162.94% 100.00%
PBT 174,598 107,510 76,702 45,192 44,077 62,804 37,434 29.23%
  YoY % 62.40% 40.17% 69.72% 2.53% -29.82% 67.77% -
  Horiz. % 466.42% 287.20% 204.90% 120.72% 117.75% 167.77% 100.00%
Tax -42,623 -21,380 -18,237 -11,352 -10,855 -15,195 -7,596 33.27%
  YoY % -99.36% -17.23% -60.65% -4.58% 28.56% -100.04% -
  Horiz. % 561.12% 281.46% 240.09% 149.45% 142.90% 200.04% 100.00%
NP 131,975 86,130 58,465 33,840 33,222 47,609 29,838 28.09%
  YoY % 53.23% 47.32% 72.77% 1.86% -30.22% 59.56% -
  Horiz. % 442.31% 288.66% 195.94% 113.41% 111.34% 159.56% 100.00%
NP to SH 131,975 86,199 58,396 33,840 33,222 47,609 29,838 28.09%
  YoY % 53.11% 47.61% 72.57% 1.86% -30.22% 59.56% -
  Horiz. % 442.31% 288.89% 195.71% 113.41% 111.34% 159.56% 100.00%
Tax Rate 24.41 % 19.89 % 23.78 % 25.12 % 24.63 % 24.19 % 20.29 % 3.13%
  YoY % 22.72% -16.36% -5.33% 1.99% 1.82% 19.22% -
  Horiz. % 120.31% 98.03% 117.20% 123.80% 121.39% 119.22% 100.00%
Total Cost 2,153,617 1,201,937 793,108 449,215 359,813 446,278 273,268 41.02%
  YoY % 79.18% 51.55% 76.55% 24.85% -19.37% 63.31% -
  Horiz. % 788.10% 439.84% 290.23% 164.39% 131.67% 163.31% 100.00%
Net Worth 552,886 363,067 292,505 243,000 215,822 207,259 173,671 21.27%
  YoY % 52.28% 24.12% 20.37% 12.59% 4.13% 19.34% -
  Horiz. % 318.35% 209.05% 168.42% 139.92% 124.27% 119.34% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 0 0 0 0 0 20,696 11,989 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 72.62% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 172.62% 100.00%
Div Payout % - % - % - % - % - % 43.47 % 40.18 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 8.19% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 108.19% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 552,886 363,067 292,505 243,000 215,822 207,259 173,671 21.27%
  YoY % 52.28% 24.12% 20.37% 12.59% 4.13% 19.34% -
  Horiz. % 318.35% 209.05% 168.42% 139.92% 124.27% 119.34% 100.00%
NOSH 1,228,637 1,171,185 1,083,352 900,000 899,259 901,127 598,866 12.71%
  YoY % 4.91% 8.11% 20.37% 0.08% -0.21% 50.47% -
  Horiz. % 205.16% 195.57% 180.90% 150.28% 150.16% 150.47% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.77 % 6.69 % 6.87 % 7.01 % 8.45 % 9.64 % 9.84 % -8.50%
  YoY % -13.75% -2.62% -2.00% -17.04% -12.34% -2.03% -
  Horiz. % 58.64% 67.99% 69.82% 71.24% 85.87% 97.97% 100.00%
ROE 23.87 % 23.74 % 19.96 % 13.93 % 15.39 % 22.97 % 17.18 % 5.63%
  YoY % 0.55% 18.94% 43.29% -9.49% -33.00% 33.70% -
  Horiz. % 138.94% 138.18% 116.18% 81.08% 89.58% 133.70% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 186.03 109.98 78.61 53.67 43.71 54.81 50.61 24.20%
  YoY % 69.15% 39.91% 46.47% 22.79% -20.25% 8.30% -
  Horiz. % 367.58% 217.31% 155.33% 106.05% 86.37% 108.30% 100.00%
EPS 10.74 7.36 5.39 3.76 3.69 5.28 4.98 13.65%
  YoY % 45.92% 36.55% 43.35% 1.90% -30.11% 6.02% -
  Horiz. % 215.66% 147.79% 108.23% 75.50% 74.10% 106.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.30 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 15.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 115.00% 100.00%
NAPS 0.4500 0.3100 0.2700 0.2700 0.2400 0.2300 0.2900 7.59%
  YoY % 45.16% 14.81% 0.00% 12.50% 4.35% -20.69% -
  Horiz. % 155.17% 106.90% 93.10% 93.10% 82.76% 79.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 182.82 103.03 68.12 38.64 31.44 39.51 24.24 40.00%
  YoY % 77.44% 51.25% 76.29% 22.90% -20.43% 63.00% -
  Horiz. % 754.21% 425.04% 281.02% 159.41% 129.70% 163.00% 100.00%
EPS 10.56 6.89 4.67 2.71 2.66 3.81 2.39 28.07%
  YoY % 53.27% 47.54% 72.32% 1.88% -30.18% 59.41% -
  Horiz. % 441.84% 288.28% 195.40% 113.39% 111.30% 159.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.66 0.96 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 72.92% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 172.92% 100.00%
NAPS 0.4422 0.2904 0.2340 0.1944 0.1726 0.1658 0.1389 21.27%
  YoY % 52.27% 24.10% 20.37% 12.63% 4.10% 19.37% -
  Horiz. % 318.36% 209.07% 168.47% 139.96% 124.26% 119.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.5000 1.3000 1.3100 0.7100 0.3500 0.3500 0.1600 -
P/RPS 0.81 1.18 1.67 1.32 0.80 0.64 0.32 16.72%
  YoY % -31.36% -29.34% 26.52% 65.00% 25.00% 100.00% -
  Horiz. % 253.12% 368.75% 521.88% 412.50% 250.00% 200.00% 100.00%
P/EPS 13.96 17.66 24.30 18.88 9.47 6.62 3.21 27.73%
  YoY % -20.95% -27.33% 28.71% 99.37% 43.05% 106.23% -
  Horiz. % 434.89% 550.16% 757.01% 588.16% 295.02% 206.23% 100.00%
EY 7.16 5.66 4.11 5.30 10.56 15.10 31.14 -21.71%
  YoY % 26.50% 37.71% -22.45% -49.81% -30.07% -51.51% -
  Horiz. % 22.99% 18.18% 13.20% 17.02% 33.91% 48.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.56 12.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -47.52% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 52.48% 100.00%
P/NAPS 3.33 4.19 4.85 2.63 1.46 1.52 0.55 34.97%
  YoY % -20.53% -13.61% 84.41% 80.14% -3.95% 176.36% -
  Horiz. % 605.45% 761.82% 881.82% 478.18% 265.45% 276.36% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 28/11/16 27/11/15 21/11/14 21/11/13 05/11/12 30/11/11 -
Price 2.1200 1.3100 1.4000 0.7250 0.3450 0.3800 0.1900 -
P/RPS 1.14 1.19 1.78 1.35 0.79 0.69 0.38 20.07%
  YoY % -4.20% -33.15% 31.85% 70.89% 14.49% 81.58% -
  Horiz. % 300.00% 313.16% 468.42% 355.26% 207.89% 181.58% 100.00%
P/EPS 19.74 17.80 25.97 19.28 9.34 7.19 3.81 31.51%
  YoY % 10.90% -31.46% 34.70% 106.42% 29.90% 88.71% -
  Horiz. % 518.11% 467.19% 681.63% 506.04% 245.14% 188.71% 100.00%
EY 5.07 5.62 3.85 5.19 10.71 13.90 26.22 -23.94%
  YoY % -9.79% 45.97% -25.82% -51.54% -22.95% -46.99% -
  Horiz. % 19.34% 21.43% 14.68% 19.79% 40.85% 53.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.04 10.53 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -42.64% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 57.36% 100.00%
P/NAPS 4.71 4.23 5.19 2.69 1.44 1.65 0.66 38.71%
  YoY % 11.35% -18.50% 92.94% 86.81% -12.73% 150.00% -
  Horiz. % 713.64% 640.91% 786.36% 407.58% 218.18% 250.00% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers