Highlights

[SLP] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 07-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     21.95%    YoY -     115.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 178,700 172,432 168,806 167,888 165,712 174,444 178,740 -0.01%
  QoQ % 3.64% 2.15% 0.55% 1.31% -5.01% -2.40% -
  Horiz. % 99.98% 96.47% 94.44% 93.93% 92.71% 97.60% 100.00%
PBT 24,976 34,841 35,098 29,374 24,176 14,973 14,028 46.85%
  QoQ % -28.31% -0.73% 19.49% 21.50% 61.46% 6.74% -
  Horiz. % 178.04% 248.37% 250.20% 209.40% 172.34% 106.74% 100.00%
Tax -4,620 -7,591 -8,089 -7,642 -6,356 -2,817 -3,126 29.70%
  QoQ % 39.14% 6.16% -5.85% -20.23% -125.63% 9.90% -
  Horiz. % 147.76% 242.78% 258.72% 244.41% 203.28% 90.10% 100.00%
NP 20,356 27,250 27,009 21,732 17,820 12,156 10,901 51.58%
  QoQ % -25.30% 0.89% 24.28% 21.95% 46.59% 11.51% -
  Horiz. % 186.73% 249.97% 247.76% 199.35% 163.47% 111.51% 100.00%
NP to SH 20,356 27,286 27,009 21,732 17,820 12,127 10,901 51.58%
  QoQ % -25.40% 1.02% 24.28% 21.95% 46.94% 11.24% -
  Horiz. % 186.73% 250.30% 247.76% 199.35% 163.47% 111.24% 100.00%
Tax Rate 18.50 % 21.79 % 23.05 % 26.02 % 26.29 % 18.81 % 22.29 % -11.67%
  QoQ % -15.10% -5.47% -11.41% -1.03% 39.77% -15.61% -
  Horiz. % 83.00% 97.76% 103.41% 116.73% 117.95% 84.39% 100.00%
Total Cost 158,344 145,182 141,797 146,156 147,892 162,288 167,838 -3.80%
  QoQ % 9.07% 2.39% -2.98% -1.17% -8.87% -3.31% -
  Horiz. % 94.34% 86.50% 84.48% 87.08% 88.12% 96.69% 100.00%
Net Worth 115,120 113,898 110,560 101,234 98,505 96,324 92,381 15.79%
  QoQ % 1.07% 3.02% 9.21% 2.77% 2.26% 4.27% -
  Horiz. % 124.61% 123.29% 119.68% 109.58% 106.63% 104.27% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 11,142 9,893 7,425 - 4,939 3,293 -
  QoQ % 0.00% 12.62% 33.24% 0.00% 0.00% 49.99% -
  Horiz. % 0.00% 338.31% 300.40% 225.46% 0.00% 149.99% 100.00%
Div Payout % - % 40.83 % 36.63 % 34.17 % - % 40.73 % 30.21 % -
  QoQ % 0.00% 11.47% 7.20% 0.00% 0.00% 34.82% -
  Horiz. % 0.00% 135.15% 121.25% 113.11% 0.00% 134.82% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 115,120 113,898 110,560 101,234 98,505 96,324 92,381 15.79%
  QoQ % 1.07% 3.02% 9.21% 2.77% 2.26% 4.27% -
  Horiz. % 124.61% 123.29% 119.68% 109.58% 106.63% 104.27% 100.00%
NOSH 247,038 247,604 247,338 247,517 247,500 246,985 247,009 0.01%
  QoQ % -0.23% 0.11% -0.07% 0.01% 0.21% -0.01% -
  Horiz. % 100.01% 100.24% 100.13% 100.21% 100.20% 99.99% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 11.39 % 15.80 % 16.00 % 12.94 % 10.75 % 6.97 % 6.10 % 51.58%
  QoQ % -27.91% -1.25% 23.65% 20.37% 54.23% 14.26% -
  Horiz. % 186.72% 259.02% 262.30% 212.13% 176.23% 114.26% 100.00%
ROE 17.68 % 23.96 % 24.43 % 21.47 % 18.09 % 12.59 % 11.80 % 30.91%
  QoQ % -26.21% -1.92% 13.79% 18.68% 43.69% 6.69% -
  Horiz. % 149.83% 203.05% 207.03% 181.95% 153.31% 106.69% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 72.34 69.64 68.25 67.83 66.95 70.63 72.36 -0.02%
  QoQ % 3.88% 2.04% 0.62% 1.31% -5.21% -2.39% -
  Horiz. % 99.97% 96.24% 94.32% 93.74% 92.52% 97.61% 100.00%
EPS 8.24 11.02 10.92 8.78 7.20 4.91 4.41 51.64%
  QoQ % -25.23% 0.92% 24.37% 21.94% 46.64% 11.34% -
  Horiz. % 186.85% 249.89% 247.62% 199.09% 163.27% 111.34% 100.00%
DPS 0.00 4.50 4.00 3.00 0.00 2.00 1.33 -
  QoQ % 0.00% 12.50% 33.33% 0.00% 0.00% 50.38% -
  Horiz. % 0.00% 338.35% 300.75% 225.56% 0.00% 150.38% 100.00%
NAPS 0.4660 0.4600 0.4470 0.4090 0.3980 0.3900 0.3740 15.78%
  QoQ % 1.30% 2.91% 9.29% 2.76% 2.05% 4.28% -
  Horiz. % 124.60% 122.99% 119.52% 109.36% 106.42% 104.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,380
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 56.38 54.40 53.26 52.97 52.28 55.04 56.39 -0.01%
  QoQ % 3.64% 2.14% 0.55% 1.32% -5.01% -2.39% -
  Horiz. % 99.98% 96.47% 94.45% 93.94% 92.71% 97.61% 100.00%
EPS 6.42 8.61 8.52 6.86 5.62 3.83 3.44 51.53%
  QoQ % -25.44% 1.06% 24.20% 22.06% 46.74% 11.34% -
  Horiz. % 186.63% 250.29% 247.67% 199.42% 163.37% 111.34% 100.00%
DPS 0.00 3.52 3.12 2.34 0.00 1.56 1.04 -
  QoQ % 0.00% 12.82% 33.33% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 338.46% 300.00% 225.00% 0.00% 150.00% 100.00%
NAPS 0.3632 0.3593 0.3488 0.3194 0.3108 0.3039 0.2915 15.77%
  QoQ % 1.09% 3.01% 9.20% 2.77% 2.27% 4.25% -
  Horiz. % 124.60% 123.26% 119.66% 109.57% 106.62% 104.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.2000 1.9000 1.6700 1.4400 0.8200 0.5900 0.6400 -
P/RPS 3.04 2.73 2.45 2.12 1.22 0.84 0.88 128.35%
  QoQ % 11.36% 11.43% 15.57% 73.77% 45.24% -4.55% -
  Horiz. % 345.45% 310.23% 278.41% 240.91% 138.64% 95.45% 100.00%
P/EPS 26.70 17.24 15.29 16.40 11.39 12.02 14.50 50.18%
  QoQ % 54.87% 12.75% -6.77% 43.99% -5.24% -17.10% -
  Horiz. % 184.14% 118.90% 105.45% 113.10% 78.55% 82.90% 100.00%
EY 3.75 5.80 6.54 6.10 8.78 8.32 6.90 -33.38%
  QoQ % -35.34% -11.31% 7.21% -30.52% 5.53% 20.58% -
  Horiz. % 54.35% 84.06% 94.78% 88.41% 127.25% 120.58% 100.00%
DY 0.00 2.37 2.40 2.08 0.00 3.39 2.08 -
  QoQ % 0.00% -1.25% 15.38% 0.00% 0.00% 62.98% -
  Horiz. % 0.00% 113.94% 115.38% 100.00% 0.00% 162.98% 100.00%
P/NAPS 4.72 4.13 3.74 3.52 2.06 1.51 1.71 96.65%
  QoQ % 14.29% 10.43% 6.25% 70.87% 36.42% -11.70% -
  Horiz. % 276.02% 241.52% 218.71% 205.85% 120.47% 88.30% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 05/05/16 23/02/16 06/11/15 07/08/15 11/05/15 24/02/15 07/11/14 -
Price 2.0000 2.2200 1.8600 1.4500 1.0400 0.7000 0.7400 -
P/RPS 2.76 3.19 2.73 2.14 1.55 0.99 1.02 94.06%
  QoQ % -13.48% 16.85% 27.57% 38.06% 56.57% -2.94% -
  Horiz. % 270.59% 312.75% 267.65% 209.80% 151.96% 97.06% 100.00%
P/EPS 24.27 20.15 17.03 16.51 14.44 14.26 16.77 27.92%
  QoQ % 20.45% 18.32% 3.15% 14.34% 1.26% -14.97% -
  Horiz. % 144.72% 120.16% 101.55% 98.45% 86.11% 85.03% 100.00%
EY 4.12 4.96 5.87 6.06 6.92 7.01 5.96 -21.80%
  QoQ % -16.94% -15.50% -3.14% -12.43% -1.28% 17.62% -
  Horiz. % 69.13% 83.22% 98.49% 101.68% 116.11% 117.62% 100.00%
DY 0.00 2.03 2.15 2.07 0.00 2.86 1.80 -
  QoQ % 0.00% -5.58% 3.86% 0.00% 0.00% 58.89% -
  Horiz. % 0.00% 112.78% 119.44% 115.00% 0.00% 158.89% 100.00%
P/NAPS 4.29 4.83 4.16 3.55 2.61 1.79 1.98 67.36%
  QoQ % -11.18% 16.11% 17.18% 36.02% 45.81% -9.60% -
  Horiz. % 216.67% 243.94% 210.10% 179.29% 131.82% 90.40% 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.
 


 

216  310  526  1184 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.235+0.015 
 HSI-C5H 0.255+0.015 
 SAPNRG 0.290.00 
 EKOVEST 0.725-0.045 
 KNM 0.185-0.015 
 IMPIANA 0.0350.00 
 EKOVEST-WB 0.235-0.045 
 LAMBO 0.060.00 
Partners & Brokers