Highlights

[SKPRES] YoY TTM Result on 2018-03-31 [#4]

Stock [SKPRES]: SKP RESOURCES BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -3.43%    YoY -     23.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,104,507 1,943,564 1,015,353 619,268 425,517 422,487 419,096 30.84%
  YoY % 8.28% 91.42% 63.96% 45.53% 0.72% 0.81% -
  Horiz. % 502.15% 463.75% 242.27% 147.76% 101.53% 100.81% 100.00%
PBT 162,294 138,513 101,366 55,801 40,063 54,434 50,420 21.50%
  YoY % 17.17% 36.65% 81.66% 39.28% -26.40% 7.96% -
  Horiz. % 321.88% 274.72% 201.04% 110.67% 79.46% 107.96% 100.00%
Tax -35,276 -35,197 -19,884 -13,478 -9,983 -13,828 -12,183 19.38%
  YoY % -0.22% -77.01% -47.53% -35.01% 27.81% -13.50% -
  Horiz. % 289.55% 288.90% 163.21% 110.63% 81.94% 113.50% 100.00%
NP 127,018 103,316 81,482 42,323 30,080 40,606 38,237 22.14%
  YoY % 22.94% 26.80% 92.52% 40.70% -25.92% 6.20% -
  Horiz. % 332.19% 270.20% 213.10% 110.69% 78.67% 106.20% 100.00%
NP to SH 127,082 103,316 81,551 42,254 30,080 40,606 38,237 22.15%
  YoY % 23.00% 26.69% 93.00% 40.47% -25.92% 6.20% -
  Horiz. % 332.35% 270.20% 213.28% 110.51% 78.67% 106.20% 100.00%
Tax Rate 21.74 % 25.41 % 19.62 % 24.15 % 24.92 % 25.40 % 24.16 % -1.74%
  YoY % -14.44% 29.51% -18.76% -3.09% -1.89% 5.13% -
  Horiz. % 89.98% 105.17% 81.21% 99.96% 103.15% 105.13% 100.00%
Total Cost 1,977,489 1,840,248 933,871 576,945 395,437 381,881 380,859 31.57%
  YoY % 7.46% 97.06% 61.86% 45.90% 3.55% 0.27% -
  Horiz. % 519.22% 483.18% 245.20% 151.49% 103.83% 100.27% 100.00%
Net Worth 552,886 452,801 335,211 152,581 224,103 198,789 179,250 20.64%
  YoY % 22.10% 35.08% 119.69% -31.91% 12.73% 10.90% -
  Horiz. % 308.44% 252.61% 187.01% 85.12% 125.02% 110.90% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 0 0 0 0 0 11,714 8,981 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 30.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 130.43% 100.00%
Div Payout % - % - % - % - % - % 28.85 % 23.49 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 22.82% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 122.82% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 552,886 452,801 335,211 152,581 224,103 198,789 179,250 20.64%
  YoY % 22.10% 35.08% 119.69% -31.91% 12.73% 10.90% -
  Horiz. % 308.44% 252.61% 187.01% 85.12% 125.02% 110.90% 100.00%
NOSH 1,228,637 1,191,582 1,117,371 897,539 896,413 903,589 597,500 12.76%
  YoY % 3.11% 6.64% 24.49% 0.13% -0.79% 51.23% -
  Horiz. % 205.63% 199.43% 187.01% 150.22% 150.03% 151.23% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.04 % 5.32 % 8.02 % 6.83 % 7.07 % 9.61 % 9.12 % -6.63%
  YoY % 13.53% -33.67% 17.42% -3.39% -26.43% 5.37% -
  Horiz. % 66.23% 58.33% 87.94% 74.89% 77.52% 105.37% 100.00%
ROE 22.99 % 22.82 % 24.33 % 27.69 % 13.42 % 20.43 % 21.33 % 1.26%
  YoY % 0.74% -6.21% -12.13% 106.33% -34.31% -4.22% -
  Horiz. % 107.78% 106.99% 114.06% 129.82% 62.92% 95.78% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 171.29 163.11 90.87 69.00 47.47 46.76 70.14 16.04%
  YoY % 5.02% 79.50% 31.70% 45.35% 1.52% -33.33% -
  Horiz. % 244.21% 232.55% 129.56% 98.37% 67.68% 66.67% 100.00%
EPS 10.34 8.67 7.30 4.71 3.36 4.49 6.40 8.32%
  YoY % 19.26% 18.77% 54.99% 40.18% -25.17% -29.84% -
  Horiz. % 161.56% 135.47% 114.06% 73.59% 52.50% 70.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.30 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -13.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 86.67% 100.00%
NAPS 0.4500 0.3800 0.3000 0.1700 0.2500 0.2200 0.3000 6.99%
  YoY % 18.42% 26.67% 76.47% -32.00% 13.64% -26.67% -
  Horiz. % 150.00% 126.67% 100.00% 56.67% 83.33% 73.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,250,806
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 168.34 155.46 81.22 49.53 34.04 33.79 33.52 30.85%
  YoY % 8.29% 91.41% 63.98% 45.51% 0.74% 0.81% -
  Horiz. % 502.21% 463.78% 242.30% 147.76% 101.55% 100.81% 100.00%
EPS 10.17 8.26 6.52 3.38 2.41 3.25 3.06 22.15%
  YoY % 23.12% 26.69% 92.90% 40.25% -25.85% 6.21% -
  Horiz. % 332.35% 269.93% 213.07% 110.46% 78.76% 106.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.94 0.72 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 30.56% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 130.56% 100.00%
NAPS 0.4422 0.3622 0.2681 0.1220 0.1793 0.1590 0.1434 20.64%
  YoY % 22.09% 35.10% 119.75% -31.96% 12.77% 10.88% -
  Horiz. % 308.37% 252.58% 186.96% 85.08% 125.03% 110.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.5800 1.2700 1.2900 0.8450 0.3250 0.3150 0.3300 -
P/RPS 0.92 0.78 1.42 1.22 0.68 0.67 0.47 11.84%
  YoY % 17.95% -45.07% 16.39% 79.41% 1.49% 42.55% -
  Horiz. % 195.74% 165.96% 302.13% 259.57% 144.68% 142.55% 100.00%
P/EPS 15.28 14.65 17.67 17.95 9.69 7.01 5.16 19.82%
  YoY % 4.30% -17.09% -1.56% 85.24% 38.23% 35.85% -
  Horiz. % 296.12% 283.91% 342.44% 347.87% 187.79% 135.85% 100.00%
EY 6.55 6.83 5.66 5.57 10.32 14.27 19.39 -16.54%
  YoY % -4.10% 20.67% 1.62% -46.03% -27.68% -26.41% -
  Horiz. % 33.78% 35.22% 29.19% 28.73% 53.22% 73.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.13 4.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -9.23% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 90.77% 100.00%
P/NAPS 3.51 3.34 4.30 4.97 1.30 1.43 1.10 21.32%
  YoY % 5.09% -22.33% -13.48% 282.31% -9.09% 30.00% -
  Horiz. % 319.09% 303.64% 390.91% 451.82% 118.18% 130.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 29/05/17 30/05/16 01/06/15 20/05/14 31/05/13 30/05/12 -
Price 1.5800 1.3000 1.2800 1.0100 0.3950 0.3450 0.3500 -
P/RPS 0.92 0.80 1.41 1.46 0.83 0.74 0.50 10.69%
  YoY % 15.00% -43.26% -3.42% 75.90% 12.16% 48.00% -
  Horiz. % 184.00% 160.00% 282.00% 292.00% 166.00% 148.00% 100.00%
P/EPS 15.28 14.99 17.54 21.45 11.77 7.68 5.47 18.66%
  YoY % 1.93% -14.54% -18.23% 82.24% 53.26% 40.40% -
  Horiz. % 279.34% 274.04% 320.66% 392.14% 215.17% 140.40% 100.00%
EY 6.55 6.67 5.70 4.66 8.50 13.03 18.28 -15.72%
  YoY % -1.80% 17.02% 22.32% -45.18% -34.77% -28.72% -
  Horiz. % 35.83% 36.49% 31.18% 25.49% 46.50% 71.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.77 4.29 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -12.12% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 87.88% 100.00%
P/NAPS 3.51 3.42 4.27 5.94 1.58 1.57 1.17 20.08%
  YoY % 2.63% -19.91% -28.11% 275.95% 0.64% 34.19% -
  Horiz. % 300.00% 292.31% 364.96% 507.69% 135.04% 134.19% 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.
 


 

166  323  464  1250 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 ARMADA 0.19-0.005 
 LAMBO-WB 0.010.00 
 BARAKAH 0.07-0.015 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.015 
 KNM 0.185-0.005 
 IOIPG 1.190.00 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
Partners & Brokers