Highlights

[SLP] QoQ Annualized Quarter Result on 2014-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 07-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     8.11%    YoY -     -8.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 167,888 165,712 174,444 178,740 179,790 177,816 161,843 2.48%
  QoQ % 1.31% -5.01% -2.40% -0.58% 1.11% 9.87% -
  Horiz. % 103.74% 102.39% 107.79% 110.44% 111.09% 109.87% 100.00%
PBT 29,374 24,176 14,973 14,028 12,904 13,668 14,472 60.52%
  QoQ % 21.50% 61.46% 6.74% 8.71% -5.59% -5.56% -
  Horiz. % 202.97% 167.05% 103.46% 96.93% 89.17% 94.44% 100.00%
Tax -7,642 -6,356 -2,817 -3,126 -2,820 -3,536 -3,242 77.40%
  QoQ % -20.23% -125.63% 9.90% -10.87% 20.25% -9.07% -
  Horiz. % 235.72% 196.05% 86.89% 96.44% 86.98% 109.07% 100.00%
NP 21,732 17,820 12,156 10,901 10,084 10,132 11,230 55.48%
  QoQ % 21.95% 46.59% 11.51% 8.11% -0.47% -9.78% -
  Horiz. % 193.52% 158.68% 108.25% 97.07% 89.80% 90.22% 100.00%
NP to SH 21,732 17,820 12,127 10,901 10,084 10,132 11,240 55.39%
  QoQ % 21.95% 46.94% 11.24% 8.11% -0.47% -9.86% -
  Horiz. % 193.35% 158.54% 107.89% 96.99% 89.72% 90.14% 100.00%
Tax Rate 26.02 % 26.29 % 18.81 % 22.29 % 21.85 % 25.87 % 22.40 % 10.53%
  QoQ % -1.03% 39.77% -15.61% 2.01% -15.54% 15.49% -
  Horiz. % 116.16% 117.37% 83.97% 99.51% 97.54% 115.49% 100.00%
Total Cost 146,156 147,892 162,288 167,838 169,706 167,684 150,613 -1.99%
  QoQ % -1.17% -8.87% -3.31% -1.10% 1.21% 11.33% -
  Horiz. % 97.04% 98.19% 107.75% 111.44% 112.68% 111.33% 100.00%
Net Worth 101,234 98,505 96,324 92,381 91,695 92,131 89,375 8.69%
  QoQ % 2.77% 2.26% 4.27% 0.75% -0.47% 3.08% -
  Horiz. % 113.27% 110.21% 107.78% 103.36% 102.60% 103.08% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 7,425 - 4,939 3,293 4,943 - 4,951 31.11%
  QoQ % 0.00% 0.00% 49.99% -33.37% 0.00% 0.00% -
  Horiz. % 149.96% 0.00% 99.76% 66.51% 99.83% 0.00% 100.00%
Div Payout % 34.17 % - % 40.73 % 30.21 % 49.02 % - % 44.05 % -15.62%
  QoQ % 0.00% 0.00% 34.82% -38.37% 0.00% 0.00% -
  Horiz. % 77.57% 0.00% 92.46% 68.58% 111.28% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 101,234 98,505 96,324 92,381 91,695 92,131 89,375 8.69%
  QoQ % 2.77% 2.26% 4.27% 0.75% -0.47% 3.08% -
  Horiz. % 113.27% 110.21% 107.78% 103.36% 102.60% 103.08% 100.00%
NOSH 247,517 247,500 246,985 247,009 247,156 248,333 247,577 -0.02%
  QoQ % 0.01% 0.21% -0.01% -0.06% -0.47% 0.31% -
  Horiz. % 99.98% 99.97% 99.76% 99.77% 99.83% 100.31% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.94 % 10.75 % 6.97 % 6.10 % 5.61 % 5.70 % 6.94 % 51.66%
  QoQ % 20.37% 54.23% 14.26% 8.73% -1.58% -17.87% -
  Horiz. % 186.46% 154.90% 100.43% 87.90% 80.84% 82.13% 100.00%
ROE 21.47 % 18.09 % 12.59 % 11.80 % 11.00 % 11.00 % 12.58 % 42.95%
  QoQ % 18.68% 43.69% 6.69% 7.27% 0.00% -12.56% -
  Horiz. % 170.67% 143.80% 100.08% 93.80% 87.44% 87.44% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 67.83 66.95 70.63 72.36 72.74 71.60 65.37 2.50%
  QoQ % 1.31% -5.21% -2.39% -0.52% 1.59% 9.53% -
  Horiz. % 103.76% 102.42% 108.05% 110.69% 111.27% 109.53% 100.00%
EPS 8.78 7.20 4.91 4.41 4.08 4.08 4.54 55.41%
  QoQ % 21.94% 46.64% 11.34% 8.09% 0.00% -10.13% -
  Horiz. % 193.39% 158.59% 108.15% 97.14% 89.87% 89.87% 100.00%
DPS 3.00 0.00 2.00 1.33 2.00 0.00 2.00 31.13%
  QoQ % 0.00% 0.00% 50.38% -33.50% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 100.00% 66.50% 100.00% 0.00% 100.00%
NAPS 0.4090 0.3980 0.3900 0.3740 0.3710 0.3710 0.3610 8.70%
  QoQ % 2.76% 2.05% 4.28% 0.81% 0.00% 2.77% -
  Horiz. % 113.30% 110.25% 108.03% 103.60% 102.77% 102.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.97 52.28 55.04 56.39 56.72 56.10 51.06 2.49%
  QoQ % 1.32% -5.01% -2.39% -0.58% 1.11% 9.87% -
  Horiz. % 103.74% 102.39% 107.79% 110.44% 111.08% 109.87% 100.00%
EPS 6.86 5.62 3.83 3.44 3.18 3.20 3.55 55.33%
  QoQ % 22.06% 46.74% 11.34% 8.18% -0.62% -9.86% -
  Horiz. % 193.24% 158.31% 107.89% 96.90% 89.58% 90.14% 100.00%
DPS 2.34 0.00 1.56 1.04 1.56 0.00 1.56 31.13%
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 100.00% 66.67% 100.00% 0.00% 100.00%
NAPS 0.3194 0.3108 0.3039 0.2915 0.2893 0.2907 0.2820 8.68%
  QoQ % 2.77% 2.27% 4.25% 0.76% -0.48% 3.09% -
  Horiz. % 113.26% 110.21% 107.77% 103.37% 102.59% 103.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.4400 0.8200 0.5900 0.6400 0.4900 0.4500 0.4300 -
P/RPS 2.12 1.22 0.84 0.88 0.67 0.63 0.66 118.17%
  QoQ % 73.77% 45.24% -4.55% 31.34% 6.35% -4.55% -
  Horiz. % 321.21% 184.85% 127.27% 133.33% 101.52% 95.45% 100.00%
P/EPS 16.40 11.39 12.02 14.50 12.01 11.03 9.47 44.36%
  QoQ % 43.99% -5.24% -17.10% 20.73% 8.88% 16.47% -
  Horiz. % 173.18% 120.27% 126.93% 153.12% 126.82% 116.47% 100.00%
EY 6.10 8.78 8.32 6.90 8.33 9.07 10.56 -30.71%
  QoQ % -30.52% 5.53% 20.58% -17.17% -8.16% -14.11% -
  Horiz. % 57.77% 83.14% 78.79% 65.34% 78.88% 85.89% 100.00%
DY 2.08 0.00 3.39 2.08 4.08 0.00 4.65 -41.60%
  QoQ % 0.00% 0.00% 62.98% -49.02% 0.00% 0.00% -
  Horiz. % 44.73% 0.00% 72.90% 44.73% 87.74% 0.00% 100.00%
P/NAPS 3.52 2.06 1.51 1.71 1.32 1.21 1.19 106.47%
  QoQ % 70.87% 36.42% -11.70% 29.55% 9.09% 1.68% -
  Horiz. % 295.80% 173.11% 126.89% 143.70% 110.92% 101.68% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 07/08/15 11/05/15 24/02/15 07/11/14 07/08/14 29/04/14 25/02/14 -
Price 1.4500 1.0400 0.7000 0.7400 0.5500 0.5100 0.4550 -
P/RPS 2.14 1.55 0.99 1.02 0.76 0.71 0.70 111.07%
  QoQ % 38.06% 56.57% -2.94% 34.21% 7.04% 1.43% -
  Horiz. % 305.71% 221.43% 141.43% 145.71% 108.57% 101.43% 100.00%
P/EPS 16.51 14.44 14.26 16.77 13.48 12.50 10.02 39.63%
  QoQ % 14.34% 1.26% -14.97% 24.41% 7.84% 24.75% -
  Horiz. % 164.77% 144.11% 142.32% 167.37% 134.53% 124.75% 100.00%
EY 6.06 6.92 7.01 5.96 7.42 8.00 9.98 -28.36%
  QoQ % -12.43% -1.28% 17.62% -19.68% -7.25% -19.84% -
  Horiz. % 60.72% 69.34% 70.24% 59.72% 74.35% 80.16% 100.00%
DY 2.07 0.00 2.86 1.80 3.64 0.00 4.40 -39.59%
  QoQ % 0.00% 0.00% 58.89% -50.55% 0.00% 0.00% -
  Horiz. % 47.05% 0.00% 65.00% 40.91% 82.73% 0.00% 100.00%
P/NAPS 3.55 2.61 1.79 1.98 1.48 1.37 1.26 99.86%
  QoQ % 36.02% 45.81% -9.60% 33.78% 8.03% 8.73% -
  Horiz. % 281.75% 207.14% 142.06% 157.14% 117.46% 108.73% 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.
 


 

166  128  459  1515 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.020.00 
 KNM 0.455+0.01 
 ISTONE 0.245+0.02 
 SAPNRG 0.270.00 
 HSI-C7F 0.33+0.015 
 KNM-WB 0.20+0.015 
 GPACKET-WB 0.3150.00 
 VELESTO 0.34+0.01 
 D&O 0.67+0.02 
 REACH-WA 0.050.00 
Partners & Brokers