Highlights

[SLP] QoQ Annualized Quarter Result on 2018-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 09-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     13.72%    YoY -     77.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 172,332 188,069 187,614 177,080 176,676 180,131 180,085 -2.89%
  QoQ % -8.37% 0.24% 5.95% 0.23% -1.92% 0.03% -
  Horiz. % 95.69% 104.43% 104.18% 98.33% 98.11% 100.03% 100.00%
PBT 25,336 28,347 28,742 27,376 25,152 24,399 23,290 5.78%
  QoQ % -10.62% -1.38% 4.99% 8.84% 3.09% 4.76% -
  Horiz. % 108.78% 121.71% 123.41% 117.54% 107.99% 104.76% 100.00%
Tax -4,708 -3,094 -4,760 -3,858 -4,472 -5,187 -4,042 10.70%
  QoQ % -52.17% 35.00% -23.38% 13.73% 13.78% -28.31% -
  Horiz. % 116.46% 76.53% 117.74% 95.43% 110.62% 128.31% 100.00%
NP 20,628 25,253 23,982 23,518 20,680 19,212 19,248 4.73%
  QoQ % -18.31% 5.30% 1.98% 13.72% 7.64% -0.19% -
  Horiz. % 107.17% 131.20% 124.60% 122.18% 107.44% 99.81% 100.00%
NP to SH 20,628 25,253 23,982 23,518 20,680 11,648 13,373 33.53%
  QoQ % -18.31% 5.30% 1.98% 13.72% 77.54% -12.90% -
  Horiz. % 154.25% 188.83% 179.33% 175.86% 154.64% 87.10% 100.00%
Tax Rate 18.58 % 10.91 % 16.56 % 14.09 % 17.78 % 21.26 % 17.36 % 4.64%
  QoQ % 70.30% -34.12% 17.53% -20.75% -16.37% 22.47% -
  Horiz. % 107.03% 62.85% 95.39% 81.16% 102.42% 122.47% 100.00%
Total Cost 151,704 162,816 163,632 153,562 155,996 160,919 160,837 -3.83%
  QoQ % -6.82% -0.50% 6.56% -1.56% -3.06% 0.05% -
  Horiz. % 94.32% 101.23% 101.74% 95.48% 96.99% 100.05% 100.00%
Net Worth 180,667 181,301 178,765 175,278 164,819 145,458 140,353 18.35%
  QoQ % -0.35% 1.42% 1.99% 6.35% 13.31% 3.64% -
  Horiz. % 128.72% 129.17% 127.37% 124.88% 117.43% 103.64% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 12,678 14,263 12,678 9,508 - 12,327 10,377 14.30%
  QoQ % -11.11% 12.50% 33.33% 0.00% 0.00% 18.79% -
  Horiz. % 122.17% 137.45% 122.17% 91.63% 0.00% 118.79% 100.00%
Div Payout % 61.46 % 56.48 % 52.86 % 40.43 % - % 105.83 % 77.60 % -14.41%
  QoQ % 8.82% 6.85% 30.74% 0.00% 0.00% 36.38% -
  Horiz. % 79.20% 72.78% 68.12% 52.10% 0.00% 136.38% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 180,667 181,301 178,765 175,278 164,819 145,458 140,353 18.35%
  QoQ % -0.35% 1.42% 1.99% 6.35% 13.31% 3.64% -
  Horiz. % 128.72% 129.17% 127.37% 124.88% 117.43% 103.64% 100.00%
NOSH 316,959 316,959 316,959 316,959 316,959 273,934 259,434 14.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 15.71% 5.59% -
  Horiz. % 122.17% 122.17% 122.17% 122.17% 122.17% 105.59% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.97 % 13.43 % 12.78 % 13.28 % 11.71 % 10.67 % 10.69 % 7.84%
  QoQ % -10.87% 5.09% -3.77% 13.41% 9.75% -0.19% -
  Horiz. % 111.97% 125.63% 119.55% 124.23% 109.54% 99.81% 100.00%
ROE 11.42 % 13.93 % 13.42 % 13.42 % 12.55 % 8.01 % 9.53 % 12.83%
  QoQ % -18.02% 3.80% 0.00% 6.93% 56.68% -15.95% -
  Horiz. % 119.83% 146.17% 140.82% 140.82% 131.69% 84.05% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 54.37 59.34 59.19 55.87 55.74 65.76 69.41 -15.04%
  QoQ % -8.38% 0.25% 5.94% 0.23% -15.24% -5.26% -
  Horiz. % 78.33% 85.49% 85.28% 80.49% 80.31% 94.74% 100.00%
EPS 6.52 7.97 7.56 7.42 6.52 6.24 7.41 -8.18%
  QoQ % -18.19% 5.42% 1.89% 13.80% 4.49% -15.79% -
  Horiz. % 87.99% 107.56% 102.02% 100.13% 87.99% 84.21% 100.00%
DPS 4.00 4.50 4.00 3.00 0.00 4.50 4.00 -
  QoQ % -11.11% 12.50% 33.33% 0.00% 0.00% 12.50% -
  Horiz. % 100.00% 112.50% 100.00% 75.00% 0.00% 112.50% 100.00%
NAPS 0.5700 0.5720 0.5640 0.5530 0.5200 0.5310 0.5410 3.55%
  QoQ % -0.35% 1.42% 1.99% 6.35% -2.07% -1.85% -
  Horiz. % 105.36% 105.73% 104.25% 102.22% 96.12% 98.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 54.37 59.34 59.19 55.87 55.74 56.83 56.82 -2.90%
  QoQ % -8.38% 0.25% 5.94% 0.23% -1.92% 0.02% -
  Horiz. % 95.69% 104.44% 104.17% 98.33% 98.10% 100.02% 100.00%
EPS 6.52 7.97 7.56 7.42 6.52 3.67 4.22 33.68%
  QoQ % -18.19% 5.42% 1.89% 13.80% 77.66% -13.03% -
  Horiz. % 154.50% 188.86% 179.15% 175.83% 154.50% 86.97% 100.00%
DPS 4.00 4.50 4.00 3.00 0.00 3.89 3.27 14.39%
  QoQ % -11.11% 12.50% 33.33% 0.00% 0.00% 18.96% -
  Horiz. % 122.32% 137.61% 122.32% 91.74% 0.00% 118.96% 100.00%
NAPS 0.5700 0.5720 0.5640 0.5530 0.5200 0.4589 0.4428 18.35%
  QoQ % -0.35% 1.42% 1.99% 6.35% 13.31% 3.64% -
  Horiz. % 128.73% 129.18% 127.37% 124.89% 117.43% 103.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.2200 1.1600 1.1200 0.8400 1.1700 1.8200 1.9000 -
P/RPS 2.24 1.95 1.89 1.50 2.10 2.77 2.74 -12.58%
  QoQ % 14.87% 3.17% 26.00% -28.57% -24.19% 1.09% -
  Horiz. % 81.75% 71.17% 68.98% 54.74% 76.64% 101.09% 100.00%
P/EPS 18.75 14.56 14.80 11.32 17.93 42.80 36.86 -36.30%
  QoQ % 28.78% -1.62% 30.74% -36.87% -58.11% 16.12% -
  Horiz. % 50.87% 39.50% 40.15% 30.71% 48.64% 116.12% 100.00%
EY 5.33 6.87 6.76 8.83 5.58 2.34 2.71 57.04%
  QoQ % -22.42% 1.63% -23.44% 58.24% 138.46% -13.65% -
  Horiz. % 196.68% 253.51% 249.45% 325.83% 205.90% 86.35% 100.00%
DY 3.28 3.88 3.57 3.57 0.00 2.47 2.11 34.23%
  QoQ % -15.46% 8.68% 0.00% 0.00% 0.00% 17.06% -
  Horiz. % 155.45% 183.89% 169.19% 169.19% 0.00% 117.06% 100.00%
P/NAPS 2.14 2.03 1.99 1.52 2.25 3.43 3.51 -28.12%
  QoQ % 5.42% 2.01% 30.92% -32.44% -34.40% -2.28% -
  Horiz. % 60.97% 57.83% 56.70% 43.30% 64.10% 97.72% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 03/05/19 22/02/19 09/11/18 09/11/18 09/11/18 28/03/18 03/11/17 -
Price 1.2800 1.3100 1.0600 1.0600 1.0600 1.2000 1.8500 -
P/RPS 2.35 2.21 1.79 1.90 1.90 1.82 2.67 -8.17%
  QoQ % 6.33% 23.46% -5.79% 0.00% 4.40% -31.84% -
  Horiz. % 88.01% 82.77% 67.04% 71.16% 71.16% 68.16% 100.00%
P/EPS 19.67 16.44 14.01 14.29 16.25 28.22 35.89 -33.05%
  QoQ % 19.65% 17.34% -1.96% -12.06% -42.42% -21.37% -
  Horiz. % 54.81% 45.81% 39.04% 39.82% 45.28% 78.63% 100.00%
EY 5.08 6.08 7.14 7.00 6.16 3.54 2.79 49.16%
  QoQ % -16.45% -14.85% 2.00% 13.64% 74.01% 26.88% -
  Horiz. % 182.08% 217.92% 255.91% 250.90% 220.79% 126.88% 100.00%
DY 3.13 3.44 3.77 2.83 0.00 3.75 2.16 28.08%
  QoQ % -9.01% -8.75% 33.22% 0.00% 0.00% 73.61% -
  Horiz. % 144.91% 159.26% 174.54% 131.02% 0.00% 173.61% 100.00%
P/NAPS 2.25 2.29 1.88 1.92 2.04 2.26 3.42 -24.38%
  QoQ % -1.75% 21.81% -2.08% -5.88% -9.73% -33.92% -
  Horiz. % 65.79% 66.96% 54.97% 56.14% 59.65% 66.08% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS