[SKPRES] YoY Annualized Quarter Result on 31-Dec-2014 [#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- 1.48%
YoY- 40.68%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,183,637 1,809,365 1,092,078 562,881 402,974 445,832 388,720 33.29%
PBT 172,753 125,242 106,028 54,890 38,724 60,284 46,381 24.47%
Tax -41,461 -30,058 -25,404 -13,938 -9,613 -15,542 -11,333 24.10%
NP 131,292 95,184 80,624 40,952 29,110 44,741 35,048 24.59%
-
NP to SH 131,292 95,184 80,624 40,952 29,110 44,741 35,048 24.59%
-
Tax Rate 24.00% 24.00% 23.96% 25.39% 24.82% 25.78% 24.43% -
Total Cost 2,052,345 1,714,181 1,011,454 521,929 373,864 401,090 353,672 34.01%
-
Net Worth 528,313 401,188 303,423 234,182 215,634 188,921 179,630 19.67%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - 15,593 11,975 -
Div Payout % - - - - - 34.85% 34.17% -
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 528,313 401,188 303,423 234,182 215,634 188,921 179,630 19.67%
NOSH 1,250,188 1,179,966 1,083,655 900,703 898,477 899,624 598,769 13.04%
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 6.01% 5.26% 7.38% 7.28% 7.22% 10.04% 9.02% -
ROE 24.85% 23.73% 26.57% 17.49% 13.50% 23.68% 19.51% -
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 177.73 153.34 100.78 62.49 44.85 49.56 64.92 18.25%
EPS 10.69 8.07 7.44 4.55 3.24 4.97 5.85 10.55%
DPS 0.00 0.00 0.00 0.00 0.00 1.73 2.00 -
NAPS 0.43 0.34 0.28 0.26 0.24 0.21 0.30 6.17%
Adjusted Per Share Value based on latest NOSH - 900,512
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 139.85 115.88 69.94 36.05 25.81 28.55 24.89 33.29%
EPS 8.41 6.10 5.16 2.62 1.86 2.87 2.24 24.64%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.77 -
NAPS 0.3383 0.2569 0.1943 0.15 0.1381 0.121 0.115 19.68%
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 2.28 1.29 1.31 0.64 0.31 0.35 0.18 -
P/RPS 1.28 0.84 1.30 1.02 0.69 0.71 0.28 28.79%
P/EPS 21.34 15.99 17.61 14.08 9.57 7.04 3.08 38.03%
EY 4.69 6.25 5.68 7.10 10.45 14.21 32.52 -27.56%
DY 0.00 0.00 0.00 0.00 0.00 4.95 11.11 -
P/NAPS 5.30 3.79 4.68 2.46 1.29 1.67 0.60 43.72%
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 1.89 1.37 1.32 0.79 0.32 0.35 0.33 -
P/RPS 1.06 0.89 1.31 1.26 0.71 0.71 0.51 12.95%
P/EPS 17.69 16.98 17.74 17.38 9.88 7.04 5.64 20.96%
EY 5.65 5.89 5.64 5.76 10.13 14.21 17.74 -17.34%
DY 0.00 0.00 0.00 0.00 0.00 4.95 6.06 -
P/NAPS 4.40 4.03 4.71 3.04 1.33 1.67 1.10 25.96%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment