Highlights

[SKPRES] YoY TTM Result on 2014-12-31 [#3]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 16-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     15.14%    YoY -     34.91%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,224,268 1,553,318 1,016,165 545,448 390,343 461,931 368,991 34.87%
  YoY % 43.19% 52.86% 86.30% 39.74% -15.50% 25.19% -
  Horiz. % 602.80% 420.96% 275.39% 147.82% 105.79% 125.19% 100.00%
PBT 174,099 115,777 94,152 52,190 38,262 60,848 42,940 26.25%
  YoY % 50.37% 22.97% 80.40% 36.40% -37.12% 41.70% -
  Horiz. % 405.45% 269.63% 219.26% 121.54% 89.11% 141.70% 100.00%
Tax -42,504 -23,375 -22,076 -13,228 -9,381 -15,340 -8,852 29.86%
  YoY % -81.84% -5.88% -66.89% -41.01% 38.85% -73.29% -
  Horiz. % 480.16% 264.06% 249.39% 149.44% 105.98% 173.29% 100.00%
NP 131,595 92,402 72,076 38,962 28,881 45,508 34,088 25.22%
  YoY % 42.42% 28.20% 84.99% 34.91% -36.54% 33.50% -
  Horiz. % 386.04% 271.07% 211.44% 114.30% 84.72% 133.50% 100.00%
NP to SH 131,595 92,471 72,007 38,962 28,881 45,508 34,088 25.22%
  YoY % 42.31% 28.42% 84.81% 34.91% -36.54% 33.50% -
  Horiz. % 386.04% 271.27% 211.24% 114.30% 84.72% 133.50% 100.00%
Tax Rate 24.41 % 20.19 % 23.45 % 25.35 % 24.52 % 25.21 % 20.61 % 2.86%
  YoY % 20.90% -13.90% -7.50% 3.38% -2.74% 22.32% -
  Horiz. % 118.44% 97.96% 113.78% 123.00% 118.97% 122.32% 100.00%
Total Cost 2,092,673 1,460,916 944,089 506,486 361,462 416,423 334,903 35.68%
  YoY % 43.24% 54.74% 86.40% 40.12% -13.20% 24.34% -
  Horiz. % 624.86% 436.22% 281.90% 151.23% 107.93% 124.34% 100.00%
Net Worth 528,313 400,870 307,325 234,133 216,559 189,680 179,636 19.68%
  YoY % 31.79% 30.44% 31.26% 8.11% 14.17% 5.59% -
  Horiz. % 294.10% 223.16% 171.08% 130.34% 120.55% 105.59% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 0 0 0 0 0 11,714 14,982 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -21.81% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 78.19% 100.00%
Div Payout % - % - % - % - % - % 25.74 % 43.95 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -41.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 58.57% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 528,313 400,870 307,325 234,133 216,559 189,680 179,636 19.68%
  YoY % 31.79% 30.44% 31.26% 8.11% 14.17% 5.59% -
  Horiz. % 294.10% 223.16% 171.08% 130.34% 120.55% 105.59% 100.00%
NOSH 1,228,637 1,179,031 1,097,590 900,512 902,333 903,240 598,787 12.71%
  YoY % 4.21% 7.42% 21.89% -0.20% -0.10% 50.84% -
  Horiz. % 205.19% 196.90% 183.30% 150.39% 150.69% 150.84% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.92 % 5.95 % 7.09 % 7.14 % 7.40 % 9.85 % 9.24 % -7.15%
  YoY % -0.50% -16.08% -0.70% -3.51% -24.87% 6.60% -
  Horiz. % 64.07% 64.39% 76.73% 77.27% 80.09% 106.60% 100.00%
ROE 24.91 % 23.07 % 23.43 % 16.64 % 13.34 % 23.99 % 18.98 % 4.63%
  YoY % 7.98% -1.54% 40.81% 24.74% -44.39% 26.40% -
  Horiz. % 131.24% 121.55% 123.45% 87.67% 70.28% 126.40% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 181.04 131.75 92.58 60.57 43.26 51.14 61.62 19.66%
  YoY % 37.41% 42.31% 52.85% 40.01% -15.41% -17.01% -
  Horiz. % 293.80% 213.81% 150.24% 98.30% 70.20% 82.99% 100.00%
EPS 10.71 7.84 6.56 4.33 3.20 5.04 5.69 11.11%
  YoY % 36.61% 19.51% 51.50% 35.31% -36.51% -11.42% -
  Horiz. % 188.22% 137.79% 115.29% 76.10% 56.24% 88.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.30 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -48.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 52.00% 100.00%
NAPS 0.4300 0.3400 0.2800 0.2600 0.2400 0.2100 0.3000 6.18%
  YoY % 26.47% 21.43% 7.69% 8.33% 14.29% -30.00% -
  Horiz. % 143.33% 113.33% 93.33% 86.67% 80.00% 70.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,188
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 177.91 124.25 81.28 43.63 31.22 36.95 29.51 34.87%
  YoY % 43.19% 52.87% 86.29% 39.75% -15.51% 25.21% -
  Horiz. % 602.88% 421.04% 275.43% 147.85% 105.79% 125.21% 100.00%
EPS 10.53 7.40 5.76 3.12 2.31 3.64 2.73 25.21%
  YoY % 42.30% 28.47% 84.62% 35.06% -36.54% 33.33% -
  Horiz. % 385.71% 271.06% 210.99% 114.29% 84.62% 133.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.94 1.20 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -21.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 78.33% 100.00%
NAPS 0.4226 0.3206 0.2458 0.1873 0.1732 0.1517 0.1437 19.68%
  YoY % 31.82% 30.43% 31.23% 8.14% 14.17% 5.57% -
  Horiz. % 294.08% 223.10% 171.05% 130.34% 120.53% 105.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.2800 1.2900 1.3100 0.6400 0.3100 0.3500 0.1800 -
P/RPS 1.26 0.98 1.41 1.06 0.72 0.68 0.29 27.71%
  YoY % 28.57% -30.50% 33.02% 47.22% 5.88% 134.48% -
  Horiz. % 434.48% 337.93% 486.21% 365.52% 248.28% 234.48% 100.00%
P/EPS 21.29 16.45 19.97 14.79 9.69 6.95 3.16 37.39%
  YoY % 29.42% -17.63% 35.02% 52.63% 39.42% 119.94% -
  Horiz. % 673.73% 520.57% 631.96% 468.04% 306.65% 219.94% 100.00%
EY 4.70 6.08 5.01 6.76 10.32 14.40 31.63 -27.20%
  YoY % -22.70% 21.36% -25.89% -34.50% -28.33% -54.47% -
  Horiz. % 14.86% 19.22% 15.84% 21.37% 32.63% 45.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.71 13.89 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -73.29% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 26.71% 100.00%
P/NAPS 5.30 3.79 4.68 2.46 1.29 1.67 0.60 43.73%
  YoY % 39.84% -19.02% 90.24% 90.70% -22.75% 178.33% -
  Horiz. % 883.33% 631.67% 780.00% 410.00% 215.00% 278.33% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 28/02/17 19/02/16 16/02/15 17/02/14 26/02/13 29/02/12 -
Price 1.8900 1.3700 1.3200 0.7900 0.3200 0.3500 0.3300 -
P/RPS 1.04 1.04 1.43 1.30 0.74 0.68 0.54 11.53%
  YoY % 0.00% -27.27% 10.00% 75.68% 8.82% 25.93% -
  Horiz. % 192.59% 192.59% 264.81% 240.74% 137.04% 125.93% 100.00%
P/EPS 17.65 17.47 20.12 18.26 10.00 6.95 5.80 20.36%
  YoY % 1.03% -13.17% 10.19% 82.60% 43.88% 19.83% -
  Horiz. % 304.31% 301.21% 346.90% 314.83% 172.41% 119.83% 100.00%
EY 5.67 5.72 4.97 5.48 10.00 14.40 17.25 -16.91%
  YoY % -0.87% 15.09% -9.31% -45.20% -30.56% -16.52% -
  Horiz. % 32.87% 33.16% 28.81% 31.77% 57.97% 83.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.71 7.58 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -51.06% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 48.94% 100.00%
P/NAPS 4.40 4.03 4.71 3.04 1.33 1.67 1.10 25.97%
  YoY % 9.18% -14.44% 54.93% 128.57% -20.36% 51.82% -
  Horiz. % 400.00% 366.36% 428.18% 276.36% 120.91% 151.82% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. Patience and Greed My Trading Adventure
7. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers