Highlights

[SLP] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 07-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -0.47%    YoY -     2.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 165,712 174,444 178,740 179,790 177,816 161,843 160,800 2.03%
  QoQ % -5.01% -2.40% -0.58% 1.11% 9.87% 0.65% -
  Horiz. % 103.05% 108.49% 111.16% 111.81% 110.58% 100.65% 100.00%
PBT 24,176 14,973 14,028 12,904 13,668 14,472 15,134 36.69%
  QoQ % 61.46% 6.74% 8.71% -5.59% -5.56% -4.38% -
  Horiz. % 159.74% 98.93% 92.69% 85.26% 90.31% 95.62% 100.00%
Tax -6,356 -2,817 -3,126 -2,820 -3,536 -3,242 -3,161 59.37%
  QoQ % -125.63% 9.90% -10.87% 20.25% -9.07% -2.55% -
  Horiz. % 201.05% 89.11% 98.90% 89.20% 111.85% 102.55% 100.00%
NP 17,820 12,156 10,901 10,084 10,132 11,230 11,973 30.39%
  QoQ % 46.59% 11.51% 8.11% -0.47% -9.78% -6.21% -
  Horiz. % 148.83% 101.53% 91.05% 84.22% 84.62% 93.79% 100.00%
NP to SH 17,820 12,127 10,901 10,084 10,132 11,240 11,973 30.39%
  QoQ % 46.94% 11.24% 8.11% -0.47% -9.86% -6.12% -
  Horiz. % 148.83% 101.28% 91.05% 84.22% 84.62% 93.88% 100.00%
Tax Rate 26.29 % 18.81 % 22.29 % 21.85 % 25.87 % 22.40 % 20.89 % 16.58%
  QoQ % 39.77% -15.61% 2.01% -15.54% 15.49% 7.23% -
  Horiz. % 125.85% 90.04% 106.70% 104.60% 123.84% 107.23% 100.00%
Total Cost 147,892 162,288 167,838 169,706 167,684 150,613 148,826 -0.42%
  QoQ % -8.87% -3.31% -1.10% 1.21% 11.33% 1.20% -
  Horiz. % 99.37% 109.04% 112.77% 114.03% 112.67% 101.20% 100.00%
Net Worth 98,505 96,324 92,381 91,695 92,131 89,375 87,078 8.58%
  QoQ % 2.26% 4.27% 0.75% -0.47% 3.08% 2.64% -
  Horiz. % 113.12% 110.62% 106.09% 105.30% 105.80% 102.64% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 4,939 3,293 4,943 - 4,951 3,298 -
  QoQ % 0.00% 49.99% -33.37% 0.00% 0.00% 50.12% -
  Horiz. % 0.00% 149.76% 99.85% 149.86% 0.00% 150.12% 100.00%
Div Payout % - % 40.73 % 30.21 % 49.02 % - % 44.05 % 27.55 % -
  QoQ % 0.00% 34.82% -38.37% 0.00% 0.00% 59.89% -
  Horiz. % 0.00% 147.84% 109.66% 177.93% 0.00% 159.89% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 98,505 96,324 92,381 91,695 92,131 89,375 87,078 8.58%
  QoQ % 2.26% 4.27% 0.75% -0.47% 3.08% 2.64% -
  Horiz. % 113.12% 110.62% 106.09% 105.30% 105.80% 102.64% 100.00%
NOSH 247,500 246,985 247,009 247,156 248,333 247,577 247,382 0.03%
  QoQ % 0.21% -0.01% -0.06% -0.47% 0.31% 0.08% -
  Horiz. % 100.05% 99.84% 99.85% 99.91% 100.38% 100.08% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.75 % 6.97 % 6.10 % 5.61 % 5.70 % 6.94 % 7.45 % 27.72%
  QoQ % 54.23% 14.26% 8.73% -1.58% -17.87% -6.85% -
  Horiz. % 144.30% 93.56% 81.88% 75.30% 76.51% 93.15% 100.00%
ROE 18.09 % 12.59 % 11.80 % 11.00 % 11.00 % 12.58 % 13.75 % 20.09%
  QoQ % 43.69% 6.69% 7.27% 0.00% -12.56% -8.51% -
  Horiz. % 131.56% 91.56% 85.82% 80.00% 80.00% 91.49% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 66.95 70.63 72.36 72.74 71.60 65.37 65.00 1.99%
  QoQ % -5.21% -2.39% -0.52% 1.59% 9.53% 0.57% -
  Horiz. % 103.00% 108.66% 111.32% 111.91% 110.15% 100.57% 100.00%
EPS 7.20 4.91 4.41 4.08 4.08 4.54 4.84 30.35%
  QoQ % 46.64% 11.34% 8.09% 0.00% -10.13% -6.20% -
  Horiz. % 148.76% 101.45% 91.12% 84.30% 84.30% 93.80% 100.00%
DPS 0.00 2.00 1.33 2.00 0.00 2.00 1.33 -
  QoQ % 0.00% 50.38% -33.50% 0.00% 0.00% 50.38% -
  Horiz. % 0.00% 150.38% 100.00% 150.38% 0.00% 150.38% 100.00%
NAPS 0.3980 0.3900 0.3740 0.3710 0.3710 0.3610 0.3520 8.54%
  QoQ % 2.05% 4.28% 0.81% 0.00% 2.77% 2.56% -
  Horiz. % 113.07% 110.80% 106.25% 105.40% 105.40% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 52.28 55.04 56.39 56.72 56.10 51.06 50.73 2.03%
  QoQ % -5.01% -2.39% -0.58% 1.11% 9.87% 0.65% -
  Horiz. % 103.06% 108.50% 111.16% 111.81% 110.59% 100.65% 100.00%
EPS 5.62 3.83 3.44 3.18 3.20 3.55 3.78 30.30%
  QoQ % 46.74% 11.34% 8.18% -0.62% -9.86% -6.08% -
  Horiz. % 148.68% 101.32% 91.01% 84.13% 84.66% 93.92% 100.00%
DPS 0.00 1.56 1.04 1.56 0.00 1.56 1.04 -
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 150.00% 100.00% 150.00% 0.00% 150.00% 100.00%
NAPS 0.3108 0.3039 0.2915 0.2893 0.2907 0.2820 0.2747 8.59%
  QoQ % 2.27% 4.25% 0.76% -0.48% 3.09% 2.66% -
  Horiz. % 113.14% 110.63% 106.12% 105.31% 105.82% 102.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.8200 0.5900 0.6400 0.4900 0.4500 0.4300 0.4000 -
P/RPS 1.22 0.84 0.88 0.67 0.63 0.66 0.62 57.09%
  QoQ % 45.24% -4.55% 31.34% 6.35% -4.55% 6.45% -
  Horiz. % 196.77% 135.48% 141.94% 108.06% 101.61% 106.45% 100.00%
P/EPS 11.39 12.02 14.50 12.01 11.03 9.47 8.26 23.91%
  QoQ % -5.24% -17.10% 20.73% 8.88% 16.47% 14.65% -
  Horiz. % 137.89% 145.52% 175.54% 145.40% 133.54% 114.65% 100.00%
EY 8.78 8.32 6.90 8.33 9.07 10.56 12.10 -19.27%
  QoQ % 5.53% 20.58% -17.17% -8.16% -14.11% -12.73% -
  Horiz. % 72.56% 68.76% 57.02% 68.84% 74.96% 87.27% 100.00%
DY 0.00 3.39 2.08 4.08 0.00 4.65 3.33 -
  QoQ % 0.00% 62.98% -49.02% 0.00% 0.00% 39.64% -
  Horiz. % 0.00% 101.80% 62.46% 122.52% 0.00% 139.64% 100.00%
P/NAPS 2.06 1.51 1.71 1.32 1.21 1.19 1.14 48.41%
  QoQ % 36.42% -11.70% 29.55% 9.09% 1.68% 4.39% -
  Horiz. % 180.70% 132.46% 150.00% 115.79% 106.14% 104.39% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 11/05/15 24/02/15 07/11/14 07/08/14 29/04/14 25/02/14 15/11/13 -
Price 1.0400 0.7000 0.7400 0.5500 0.5100 0.4550 0.4000 -
P/RPS 1.55 0.99 1.02 0.76 0.71 0.70 0.62 84.30%
  QoQ % 56.57% -2.94% 34.21% 7.04% 1.43% 12.90% -
  Horiz. % 250.00% 159.68% 164.52% 122.58% 114.52% 112.90% 100.00%
P/EPS 14.44 14.26 16.77 13.48 12.50 10.02 8.26 45.17%
  QoQ % 1.26% -14.97% 24.41% 7.84% 24.75% 21.31% -
  Horiz. % 174.82% 172.64% 203.03% 163.20% 151.33% 121.31% 100.00%
EY 6.92 7.01 5.96 7.42 8.00 9.98 12.10 -31.12%
  QoQ % -1.28% 17.62% -19.68% -7.25% -19.84% -17.52% -
  Horiz. % 57.19% 57.93% 49.26% 61.32% 66.12% 82.48% 100.00%
DY 0.00 2.86 1.80 3.64 0.00 4.40 3.33 -
  QoQ % 0.00% 58.89% -50.55% 0.00% 0.00% 32.13% -
  Horiz. % 0.00% 85.89% 54.05% 109.31% 0.00% 132.13% 100.00%
P/NAPS 2.61 1.79 1.98 1.48 1.37 1.26 1.14 73.80%
  QoQ % 45.81% -9.60% 33.78% 8.03% 8.73% 10.53% -
  Horiz. % 228.95% 157.02% 173.68% 129.82% 120.18% 110.53% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
8. [转贴] [Facebook live video:浅谈Naim holdings bhd (Naim)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers