Highlights

[SKPRES] YoY TTM Result on 2017-09-30 [#2]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     10.33%    YoY -     53.11%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,893,221 2,285,592 1,288,067 851,573 483,055 393,035 493,887 25.09%
  YoY % -17.17% 77.44% 51.26% 76.29% 22.90% -20.42% -
  Horiz. % 383.33% 462.78% 260.80% 172.42% 97.81% 79.58% 100.00%
PBT 142,297 174,598 107,510 76,702 45,192 44,077 62,804 14.60%
  YoY % -18.50% 62.40% 40.17% 69.72% 2.53% -29.82% -
  Horiz. % 226.57% 278.00% 171.18% 122.13% 71.96% 70.18% 100.00%
Tax -29,966 -42,623 -21,380 -18,237 -11,352 -10,855 -15,195 11.98%
  YoY % 29.70% -99.36% -17.23% -60.65% -4.58% 28.56% -
  Horiz. % 197.21% 280.51% 140.70% 120.02% 74.71% 71.44% 100.00%
NP 112,331 131,975 86,130 58,465 33,840 33,222 47,609 15.37%
  YoY % -14.88% 53.23% 47.32% 72.77% 1.86% -30.22% -
  Horiz. % 235.94% 277.21% 180.91% 122.80% 71.08% 69.78% 100.00%
NP to SH 112,491 131,975 86,199 58,396 33,840 33,222 47,609 15.40%
  YoY % -14.76% 53.11% 47.61% 72.57% 1.86% -30.22% -
  Horiz. % 236.28% 277.21% 181.06% 122.66% 71.08% 69.78% 100.00%
Tax Rate 21.06 % 24.41 % 19.89 % 23.78 % 25.12 % 24.63 % 24.19 % -2.28%
  YoY % -13.72% 22.72% -16.36% -5.33% 1.99% 1.82% -
  Horiz. % 87.06% 100.91% 82.22% 98.31% 103.84% 101.82% 100.00%
Total Cost 1,780,890 2,153,617 1,201,937 793,108 449,215 359,813 446,278 25.93%
  YoY % -17.31% 79.18% 51.55% 76.55% 24.85% -19.37% -
  Horiz. % 399.05% 482.57% 269.32% 177.72% 100.66% 80.63% 100.00%
Net Worth 612,592 552,886 363,067 292,505 243,000 215,822 207,259 19.79%
  YoY % 10.80% 52.28% 24.12% 20.37% 12.59% 4.13% -
  Horiz. % 295.57% 266.76% 175.18% 141.13% 117.24% 104.13% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 0 0 0 0 0 0 20,696 -
  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 % - % - % - % - % - % - % 43.47 % -
  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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 612,592 552,886 363,067 292,505 243,000 215,822 207,259 19.79%
  YoY % 10.80% 52.28% 24.12% 20.37% 12.59% 4.13% -
  Horiz. % 295.57% 266.76% 175.18% 141.13% 117.24% 104.13% 100.00%
NOSH 1,250,188 1,228,637 1,171,185 1,083,352 900,000 899,259 901,127 5.61%
  YoY % 1.75% 4.91% 8.11% 20.37% 0.08% -0.21% -
  Horiz. % 138.74% 136.34% 129.97% 120.22% 99.87% 99.79% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.93 % 5.77 % 6.69 % 6.87 % 7.01 % 8.45 % 9.64 % -7.78%
  YoY % 2.77% -13.75% -2.62% -2.00% -17.04% -12.34% -
  Horiz. % 61.51% 59.85% 69.40% 71.27% 72.72% 87.66% 100.00%
ROE 18.36 % 23.87 % 23.74 % 19.96 % 13.93 % 15.39 % 22.97 % -3.66%
  YoY % -23.08% 0.55% 18.94% 43.29% -9.49% -33.00% -
  Horiz. % 79.93% 103.92% 103.35% 86.90% 60.64% 67.00% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 151.43 186.03 109.98 78.61 53.67 43.71 54.81 18.45%
  YoY % -18.60% 69.15% 39.91% 46.47% 22.79% -20.25% -
  Horiz. % 276.28% 339.41% 200.66% 143.42% 97.92% 79.75% 100.00%
EPS 9.00 10.74 7.36 5.39 3.76 3.69 5.28 9.29%
  YoY % -16.20% 45.92% 36.55% 43.35% 1.90% -30.11% -
  Horiz. % 170.45% 203.41% 139.39% 102.08% 71.21% 69.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.30 -
  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 0.4900 0.4500 0.3100 0.2700 0.2700 0.2400 0.2300 13.43%
  YoY % 8.89% 45.16% 14.81% 0.00% 12.50% 4.35% -
  Horiz. % 213.04% 195.65% 134.78% 117.39% 117.39% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,806
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 151.43 182.82 103.03 68.12 38.64 31.44 39.51 25.09%
  YoY % -17.17% 77.44% 51.25% 76.29% 22.90% -20.43% -
  Horiz. % 383.27% 462.72% 260.77% 172.41% 97.80% 79.57% 100.00%
EPS 9.00 10.56 6.89 4.67 2.71 2.66 3.81 15.40%
  YoY % -14.77% 53.27% 47.54% 72.32% 1.88% -30.18% -
  Horiz. % 236.22% 277.17% 180.84% 122.57% 71.13% 69.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.66 -
  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 0.4900 0.4422 0.2904 0.2340 0.1944 0.1726 0.1658 19.78%
  YoY % 10.81% 52.27% 24.10% 20.37% 12.63% 4.10% -
  Horiz. % 295.54% 266.71% 175.15% 141.13% 117.25% 104.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.3900 1.5000 1.3000 1.3100 0.7100 0.3500 0.3500 -
P/RPS 0.92 0.81 1.18 1.67 1.32 0.80 0.64 6.23%
  YoY % 13.58% -31.36% -29.34% 26.52% 65.00% 25.00% -
  Horiz. % 143.75% 126.56% 184.38% 260.94% 206.25% 125.00% 100.00%
P/EPS 15.45 13.96 17.66 24.30 18.88 9.47 6.62 15.16%
  YoY % 10.67% -20.95% -27.33% 28.71% 99.37% 43.05% -
  Horiz. % 233.38% 210.88% 266.77% 367.07% 285.20% 143.05% 100.00%
EY 6.47 7.16 5.66 4.11 5.30 10.56 15.10 -13.17%
  YoY % -9.64% 26.50% 37.71% -22.45% -49.81% -30.07% -
  Horiz. % 42.85% 47.42% 37.48% 27.22% 35.10% 69.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.56 -
  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 2.84 3.33 4.19 4.85 2.63 1.46 1.52 10.97%
  YoY % -14.71% -20.53% -13.61% 84.41% 80.14% -3.95% -
  Horiz. % 186.84% 219.08% 275.66% 319.08% 173.03% 96.05% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 28/11/16 27/11/15 21/11/14 21/11/13 05/11/12 -
Price 1.0800 2.1200 1.3100 1.4000 0.7250 0.3450 0.3800 -
P/RPS 0.71 1.14 1.19 1.78 1.35 0.79 0.69 0.48%
  YoY % -37.72% -4.20% -33.15% 31.85% 70.89% 14.49% -
  Horiz. % 102.90% 165.22% 172.46% 257.97% 195.65% 114.49% 100.00%
P/EPS 12.00 19.74 17.80 25.97 19.28 9.34 7.19 8.91%
  YoY % -39.21% 10.90% -31.46% 34.70% 106.42% 29.90% -
  Horiz. % 166.90% 274.55% 247.57% 361.20% 268.15% 129.90% 100.00%
EY 8.33 5.07 5.62 3.85 5.19 10.71 13.90 -8.18%
  YoY % 64.30% -9.79% 45.97% -25.82% -51.54% -22.95% -
  Horiz. % 59.93% 36.47% 40.43% 27.70% 37.34% 77.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.04 -
  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 2.20 4.71 4.23 5.19 2.69 1.44 1.65 4.91%
  YoY % -53.29% 11.35% -18.50% 92.94% 86.81% -12.73% -
  Horiz. % 133.33% 285.45% 256.36% 314.55% 163.03% 87.27% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers