Highlights

[SLP] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 05-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     9.59%    YoY -     2.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 183,940 168,697 170,400 173,670 178,700 172,432 168,806 5.89%
  QoQ % 9.04% -1.00% -1.88% -2.81% 3.64% 2.15% -
  Horiz. % 108.96% 99.94% 100.94% 102.88% 105.86% 102.15% 100.00%
PBT 27,372 29,271 27,308 27,104 24,976 34,841 35,098 -15.26%
  QoQ % -6.49% 7.19% 0.75% 8.52% -28.31% -0.73% -
  Horiz. % 77.99% 83.40% 77.80% 77.22% 71.16% 99.27% 100.00%
Tax -6,948 -3,839 -4,164 -4,796 -4,620 -7,591 -8,089 -9.63%
  QoQ % -80.98% 7.80% 13.18% -3.81% 39.14% 6.16% -
  Horiz. % 85.89% 47.46% 51.48% 59.29% 57.11% 93.84% 100.00%
NP 20,424 25,432 23,144 22,308 20,356 27,250 27,009 -16.98%
  QoQ % -19.69% 9.89% 3.75% 9.59% -25.30% 0.89% -
  Horiz. % 75.62% 94.16% 85.69% 82.59% 75.37% 100.89% 100.00%
NP to SH 16,292 28,553 23,144 22,308 20,356 27,286 27,009 -28.59%
  QoQ % -42.94% 23.37% 3.75% 9.59% -25.40% 1.02% -
  Horiz. % 60.32% 105.72% 85.69% 82.59% 75.37% 101.02% 100.00%
Tax Rate 25.38 % 13.12 % 15.25 % 17.69 % 18.50 % 21.79 % 23.05 % 6.62%
  QoQ % 93.45% -13.97% -13.79% -4.38% -15.10% -5.47% -
  Horiz. % 110.11% 56.92% 66.16% 76.75% 80.26% 94.53% 100.00%
Total Cost 163,516 143,265 147,256 151,362 158,344 145,182 141,797 9.96%
  QoQ % 14.14% -2.71% -2.71% -4.41% 9.07% 2.39% -
  Horiz. % 115.32% 101.04% 103.85% 106.75% 111.67% 102.39% 100.00%
Net Worth 131,581 131,333 123,632 121,185 115,120 113,898 110,560 12.29%
  QoQ % 0.19% 6.23% 2.02% 5.27% 1.07% 3.02% -
  Horiz. % 119.01% 118.79% 111.82% 109.61% 104.12% 103.02% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 11,129 9,890 7,419 - 11,142 9,893 -
  QoQ % 0.00% 12.53% 33.31% 0.00% 0.00% 12.62% -
  Horiz. % 0.00% 112.50% 99.97% 74.99% 0.00% 112.62% 100.00%
Div Payout % - % 38.98 % 42.74 % 33.26 % - % 40.83 % 36.63 % -
  QoQ % 0.00% -8.80% 28.50% 0.00% 0.00% 11.47% -
  Horiz. % 0.00% 106.42% 116.68% 90.80% 0.00% 111.47% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 131,581 131,333 123,632 121,185 115,120 113,898 110,560 12.29%
  QoQ % 0.19% 6.23% 2.02% 5.27% 1.07% 3.02% -
  Horiz. % 119.01% 118.79% 111.82% 109.61% 104.12% 103.02% 100.00%
NOSH 247,333 247,333 247,264 247,317 247,038 247,604 247,338 -0.00%
  QoQ % 0.00% 0.03% -0.02% 0.11% -0.23% 0.11% -
  Horiz. % 100.00% 100.00% 99.97% 99.99% 99.88% 100.11% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.10 % 15.08 % 13.58 % 12.85 % 11.39 % 15.80 % 16.00 % -21.62%
  QoQ % -26.39% 11.05% 5.68% 12.82% -27.91% -1.25% -
  Horiz. % 69.38% 94.25% 84.88% 80.31% 71.19% 98.75% 100.00%
ROE 12.38 % 21.74 % 18.72 % 18.41 % 17.68 % 23.96 % 24.43 % -36.41%
  QoQ % -43.05% 16.13% 1.68% 4.13% -26.21% -1.92% -
  Horiz. % 50.68% 88.99% 76.63% 75.36% 72.37% 98.08% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 74.37 68.21 68.91 70.22 72.34 69.64 68.25 5.89%
  QoQ % 9.03% -1.02% -1.87% -2.93% 3.88% 2.04% -
  Horiz. % 108.97% 99.94% 100.97% 102.89% 105.99% 102.04% 100.00%
EPS 8.24 10.28 9.36 9.02 8.24 11.02 10.92 -17.10%
  QoQ % -19.84% 9.83% 3.77% 9.47% -25.23% 0.92% -
  Horiz. % 75.46% 94.14% 85.71% 82.60% 75.46% 100.92% 100.00%
DPS 0.00 4.50 4.00 3.00 0.00 4.50 4.00 -
  QoQ % 0.00% 12.50% 33.33% 0.00% 0.00% 12.50% -
  Horiz. % 0.00% 112.50% 100.00% 75.00% 0.00% 112.50% 100.00%
NAPS 0.5320 0.5310 0.5000 0.4900 0.4660 0.4600 0.4470 12.29%
  QoQ % 0.19% 6.20% 2.04% 5.15% 1.30% 2.91% -
  Horiz. % 119.02% 118.79% 111.86% 109.62% 104.25% 102.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,380
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 58.03 53.22 53.76 54.79 56.38 54.40 53.26 5.88%
  QoQ % 9.04% -1.00% -1.88% -2.82% 3.64% 2.14% -
  Horiz. % 108.96% 99.92% 100.94% 102.87% 105.86% 102.14% 100.00%
EPS 5.14 9.01 7.30 7.04 6.42 8.61 8.52 -28.58%
  QoQ % -42.95% 23.42% 3.69% 9.66% -25.44% 1.06% -
  Horiz. % 60.33% 105.75% 85.68% 82.63% 75.35% 101.06% 100.00%
DPS 0.00 3.51 3.12 2.34 0.00 3.52 3.12 -
  QoQ % 0.00% 12.50% 33.33% 0.00% 0.00% 12.82% -
  Horiz. % 0.00% 112.50% 100.00% 75.00% 0.00% 112.82% 100.00%
NAPS 0.4151 0.4144 0.3901 0.3823 0.3632 0.3593 0.3488 12.29%
  QoQ % 0.17% 6.23% 2.04% 5.26% 1.09% 3.01% -
  Horiz. % 119.01% 118.81% 111.84% 109.60% 104.13% 103.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.5900 2.1900 2.3400 3.0000 2.2000 1.9000 1.6700 -
P/RPS 3.48 3.21 3.40 4.27 3.04 2.73 2.45 26.33%
  QoQ % 8.41% -5.59% -20.37% 40.46% 11.36% 11.43% -
  Horiz. % 142.04% 131.02% 138.78% 174.29% 124.08% 111.43% 100.00%
P/EPS 39.32 18.97 25.00 33.26 26.70 17.24 15.29 87.59%
  QoQ % 107.27% -24.12% -24.83% 24.57% 54.87% 12.75% -
  Horiz. % 257.16% 124.07% 163.51% 217.53% 174.62% 112.75% 100.00%
EY 2.54 5.27 4.00 3.01 3.75 5.80 6.54 -46.74%
  QoQ % -51.80% 31.75% 32.89% -19.73% -35.34% -11.31% -
  Horiz. % 38.84% 80.58% 61.16% 46.02% 57.34% 88.69% 100.00%
DY 0.00 2.05 1.71 1.00 0.00 2.37 2.40 -
  QoQ % 0.00% 19.88% 71.00% 0.00% 0.00% -1.25% -
  Horiz. % 0.00% 85.42% 71.25% 41.67% 0.00% 98.75% 100.00%
P/NAPS 4.87 4.12 4.68 6.12 4.72 4.13 3.74 19.23%
  QoQ % 18.20% -11.97% -23.53% 29.66% 14.29% 10.43% -
  Horiz. % 130.21% 110.16% 125.13% 163.64% 126.20% 110.43% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 05/05/17 23/02/17 04/11/16 05/08/16 05/05/16 23/02/16 06/11/15 -
Price 2.6600 2.3700 2.3900 3.0000 2.0000 2.2200 1.8600 -
P/RPS 3.58 3.47 3.47 4.27 2.76 3.19 2.73 19.79%
  QoQ % 3.17% 0.00% -18.74% 54.71% -13.48% 16.85% -
  Horiz. % 131.14% 127.11% 127.11% 156.41% 101.10% 116.85% 100.00%
P/EPS 40.38 20.53 25.53 33.26 24.27 20.15 17.03 77.72%
  QoQ % 96.69% -19.58% -23.24% 37.04% 20.45% 18.32% -
  Horiz. % 237.11% 120.55% 149.91% 195.30% 142.51% 118.32% 100.00%
EY 2.48 4.87 3.92 3.01 4.12 4.96 5.87 -43.67%
  QoQ % -49.08% 24.23% 30.23% -26.94% -16.94% -15.50% -
  Horiz. % 42.25% 82.96% 66.78% 51.28% 70.19% 84.50% 100.00%
DY 0.00 1.90 1.67 1.00 0.00 2.03 2.15 -
  QoQ % 0.00% 13.77% 67.00% 0.00% 0.00% -5.58% -
  Horiz. % 0.00% 88.37% 77.67% 46.51% 0.00% 94.42% 100.00%
P/NAPS 5.00 4.46 4.78 6.12 4.29 4.83 4.16 13.03%
  QoQ % 12.11% -6.69% -21.90% 42.66% -11.18% 16.11% -
  Horiz. % 120.19% 107.21% 114.90% 147.12% 103.12% 116.11% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers