Highlights

[SKPRES] YoY TTM Result on 2018-12-31 [#3]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -6.02%    YoY -     -19.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,774,566 2,224,268 1,553,318 1,016,165 545,448 390,343 461,931 25.13%
  YoY % -20.22% 43.19% 52.86% 86.30% 39.74% -15.50% -
  Horiz. % 384.16% 481.52% 336.27% 219.98% 118.08% 84.50% 100.00%
PBT 133,890 174,099 115,777 94,152 52,190 38,262 60,848 14.04%
  YoY % -23.10% 50.37% 22.97% 80.40% 36.40% -37.12% -
  Horiz. % 220.04% 286.12% 190.27% 154.73% 85.77% 62.88% 100.00%
Tax -28,459 -42,504 -23,375 -22,076 -13,228 -9,381 -15,340 10.84%
  YoY % 33.04% -81.84% -5.88% -66.89% -41.01% 38.85% -
  Horiz. % 185.52% 277.08% 152.38% 143.91% 86.23% 61.15% 100.00%
NP 105,431 131,595 92,402 72,076 38,962 28,881 45,508 15.02%
  YoY % -19.88% 42.42% 28.20% 84.99% 34.91% -36.54% -
  Horiz. % 231.68% 289.17% 203.05% 158.38% 85.62% 63.46% 100.00%
NP to SH 105,717 131,595 92,471 72,007 38,962 28,881 45,508 15.08%
  YoY % -19.66% 42.31% 28.42% 84.81% 34.91% -36.54% -
  Horiz. % 232.30% 289.17% 203.20% 158.23% 85.62% 63.46% 100.00%
Tax Rate 21.26 % 24.41 % 20.19 % 23.45 % 25.35 % 24.52 % 25.21 % -2.80%
  YoY % -12.90% 20.90% -13.90% -7.50% 3.38% -2.74% -
  Horiz. % 84.33% 96.83% 80.09% 93.02% 100.56% 97.26% 100.00%
Total Cost 1,669,135 2,092,673 1,460,916 944,089 506,486 361,462 416,423 26.02%
  YoY % -20.24% 43.24% 54.74% 86.40% 40.12% -13.20% -
  Horiz. % 400.83% 502.54% 350.83% 226.71% 121.63% 86.80% 100.00%
Net Worth 575,086 528,313 400,870 307,325 234,133 216,559 189,680 20.30%
  YoY % 8.85% 31.79% 30.44% 31.26% 8.11% 14.17% -
  Horiz. % 303.19% 278.53% 211.34% 162.02% 123.44% 114.17% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 0 0 0 0 0 0 11,714 -
  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 % - % - % - % - % - % - % 25.74 % -
  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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 575,086 528,313 400,870 307,325 234,133 216,559 189,680 20.30%
  YoY % 8.85% 31.79% 30.44% 31.26% 8.11% 14.17% -
  Horiz. % 303.19% 278.53% 211.34% 162.02% 123.44% 114.17% 100.00%
NOSH 1,250,188 1,228,637 1,179,031 1,097,590 900,512 902,333 903,240 5.56%
  YoY % 1.75% 4.21% 7.42% 21.89% -0.20% -0.10% -
  Horiz. % 138.41% 136.03% 130.53% 121.52% 99.70% 99.90% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.94 % 5.92 % 5.95 % 7.09 % 7.14 % 7.40 % 9.85 % -8.08%
  YoY % 0.34% -0.50% -16.08% -0.70% -3.51% -24.87% -
  Horiz. % 60.30% 60.10% 60.41% 71.98% 72.49% 75.13% 100.00%
ROE 18.38 % 24.91 % 23.07 % 23.43 % 16.64 % 13.34 % 23.99 % -4.34%
  YoY % -26.21% 7.98% -1.54% 40.81% 24.74% -44.39% -
  Horiz. % 76.62% 103.83% 96.17% 97.67% 69.36% 55.61% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 141.94 181.04 131.75 92.58 60.57 43.26 51.14 18.54%
  YoY % -21.60% 37.41% 42.31% 52.85% 40.01% -15.41% -
  Horiz. % 277.55% 354.01% 257.63% 181.03% 118.44% 84.59% 100.00%
EPS 8.46 10.71 7.84 6.56 4.33 3.20 5.04 9.01%
  YoY % -21.01% 36.61% 19.51% 51.50% 35.31% -36.51% -
  Horiz. % 167.86% 212.50% 155.56% 130.16% 85.91% 63.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
  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 0.4600 0.4300 0.3400 0.2800 0.2600 0.2400 0.2100 13.95%
  YoY % 6.98% 26.47% 21.43% 7.69% 8.33% 14.29% -
  Horiz. % 219.05% 204.76% 161.90% 133.33% 123.81% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,806
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 141.94 177.91 124.25 81.28 43.63 31.22 36.95 25.13%
  YoY % -20.22% 43.19% 52.87% 86.29% 39.75% -15.51% -
  Horiz. % 384.14% 481.49% 336.27% 219.97% 118.08% 84.49% 100.00%
EPS 8.46 10.53 7.40 5.76 3.12 2.31 3.64 15.08%
  YoY % -19.66% 42.30% 28.47% 84.62% 35.06% -36.54% -
  Horiz. % 232.42% 289.29% 203.30% 158.24% 85.71% 63.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
  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 0.4600 0.4226 0.3206 0.2458 0.1873 0.1732 0.1517 20.30%
  YoY % 8.85% 31.82% 30.43% 31.23% 8.14% 14.17% -
  Horiz. % 303.23% 278.58% 211.34% 162.03% 123.47% 114.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.0500 2.2800 1.2900 1.3100 0.6400 0.3100 0.3500 -
P/RPS 0.74 1.26 0.98 1.41 1.06 0.72 0.68 1.42%
  YoY % -41.27% 28.57% -30.50% 33.02% 47.22% 5.88% -
  Horiz. % 108.82% 185.29% 144.12% 207.35% 155.88% 105.88% 100.00%
P/EPS 12.42 21.29 16.45 19.97 14.79 9.69 6.95 10.15%
  YoY % -41.66% 29.42% -17.63% 35.02% 52.63% 39.42% -
  Horiz. % 178.71% 306.33% 236.69% 287.34% 212.81% 139.42% 100.00%
EY 8.05 4.70 6.08 5.01 6.76 10.32 14.40 -9.23%
  YoY % 71.28% -22.70% 21.36% -25.89% -34.50% -28.33% -
  Horiz. % 55.90% 32.64% 42.22% 34.79% 46.94% 71.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.71 -
  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 2.28 5.30 3.79 4.68 2.46 1.29 1.67 5.32%
  YoY % -56.98% 39.84% -19.02% 90.24% 90.70% -22.75% -
  Horiz. % 136.53% 317.37% 226.95% 280.24% 147.31% 77.25% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 22/02/18 28/02/17 19/02/16 16/02/15 17/02/14 26/02/13 -
Price 1.3100 1.8900 1.3700 1.3200 0.7900 0.3200 0.3500 -
P/RPS 0.92 1.04 1.04 1.43 1.30 0.74 0.68 5.16%
  YoY % -11.54% 0.00% -27.27% 10.00% 75.68% 8.82% -
  Horiz. % 135.29% 152.94% 152.94% 210.29% 191.18% 108.82% 100.00%
P/EPS 15.49 17.65 17.47 20.12 18.26 10.00 6.95 14.28%
  YoY % -12.24% 1.03% -13.17% 10.19% 82.60% 43.88% -
  Horiz. % 222.88% 253.96% 251.37% 289.50% 262.73% 143.88% 100.00%
EY 6.46 5.67 5.72 4.97 5.48 10.00 14.40 -12.50%
  YoY % 13.93% -0.87% 15.09% -9.31% -45.20% -30.56% -
  Horiz. % 44.86% 39.38% 39.72% 34.51% 38.06% 69.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.71 -
  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 2.85 4.40 4.03 4.71 3.04 1.33 1.67 9.31%
  YoY % -35.23% 9.18% -14.44% 54.93% 128.57% -20.36% -
  Horiz. % 170.66% 263.47% 241.32% 282.04% 182.04% 79.64% 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.
 


 

167  328  481  1227 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.295-0.01 
 SAPNRG 0.30-0.01 
 BARAKAH 0.045-0.025 
 DAYANG 0.955-0.175 
 ARMADA 0.185-0.005 
 LAMBO 0.0650.00 
 HSI-H6Q 0.555+0.03 
 EKOVEST 0.7950.00 
 EKOVEST-WB 0.310.00 
 VC-PA 0.06-0.01 
Partners & Brokers