Highlights

[SLP] QoQ Annualized Quarter Result on 2016-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 04-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     3.75%    YoY -     -14.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 178,420 183,940 168,697 170,400 173,670 178,700 172,432 2.30%
  QoQ % -3.00% 9.04% -1.00% -1.88% -2.81% 3.64% -
  Horiz. % 103.47% 106.67% 97.83% 98.82% 100.72% 103.64% 100.00%
PBT 24,056 27,372 29,271 27,308 27,104 24,976 34,841 -21.90%
  QoQ % -12.11% -6.49% 7.19% 0.75% 8.52% -28.31% -
  Horiz. % 69.05% 78.56% 84.01% 78.38% 77.79% 71.69% 100.00%
Tax -4,614 -6,948 -3,839 -4,164 -4,796 -4,620 -7,591 -28.27%
  QoQ % 33.59% -80.98% 7.80% 13.18% -3.81% 39.14% -
  Horiz. % 60.78% 91.53% 50.57% 54.85% 63.18% 60.86% 100.00%
NP 19,442 20,424 25,432 23,144 22,308 20,356 27,250 -20.17%
  QoQ % -4.81% -19.69% 9.89% 3.75% 9.59% -25.30% -
  Horiz. % 71.35% 74.95% 93.33% 84.93% 81.86% 74.70% 100.00%
NP to SH 13,262 16,292 28,553 23,144 22,308 20,356 27,286 -38.21%
  QoQ % -18.60% -42.94% 23.37% 3.75% 9.59% -25.40% -
  Horiz. % 48.60% 59.71% 104.64% 84.82% 81.76% 74.60% 100.00%
Tax Rate 19.18 % 25.38 % 13.12 % 15.25 % 17.69 % 18.50 % 21.79 % -8.16%
  QoQ % -24.43% 93.45% -13.97% -13.79% -4.38% -15.10% -
  Horiz. % 88.02% 116.48% 60.21% 69.99% 81.18% 84.90% 100.00%
Total Cost 158,978 163,516 143,265 147,256 151,362 158,344 145,182 6.24%
  QoQ % -2.78% 14.14% -2.71% -2.71% -4.41% 9.07% -
  Horiz. % 109.50% 112.63% 98.68% 101.43% 104.26% 109.07% 100.00%
Net Worth 91,450 131,581 131,333 123,632 121,185 115,120 113,898 -13.62%
  QoQ % -30.50% 0.19% 6.23% 2.02% 5.27% 1.07% -
  Horiz. % 80.29% 115.53% 115.31% 108.55% 106.40% 101.07% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,061 - 11,129 9,890 7,419 - 11,142 -40.93%
  QoQ % 0.00% 0.00% 12.53% 33.31% 0.00% 0.00% -
  Horiz. % 45.43% 0.00% 99.89% 88.77% 66.59% 0.00% 100.00%
Div Payout % 38.17 % - % 38.98 % 42.74 % 33.26 % - % 40.83 % -4.40%
  QoQ % 0.00% 0.00% -8.80% 28.50% 0.00% 0.00% -
  Horiz. % 93.49% 0.00% 95.47% 104.68% 81.46% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 91,450 131,581 131,333 123,632 121,185 115,120 113,898 -13.62%
  QoQ % -30.50% 0.19% 6.23% 2.02% 5.27% 1.07% -
  Horiz. % 80.29% 115.53% 115.31% 108.55% 106.40% 101.07% 100.00%
NOSH 168,727 247,333 247,333 247,264 247,317 247,038 247,604 -22.58%
  QoQ % -31.78% 0.00% 0.03% -0.02% 0.11% -0.23% -
  Horiz. % 68.14% 99.89% 99.89% 99.86% 99.88% 99.77% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.90 % 11.10 % 15.08 % 13.58 % 12.85 % 11.39 % 15.80 % -21.94%
  QoQ % -1.80% -26.39% 11.05% 5.68% 12.82% -27.91% -
  Horiz. % 68.99% 70.25% 95.44% 85.95% 81.33% 72.09% 100.00%
ROE 14.50 % 12.38 % 21.74 % 18.72 % 18.41 % 17.68 % 23.96 % -28.48%
  QoQ % 17.12% -43.05% 16.13% 1.68% 4.13% -26.21% -
  Horiz. % 60.52% 51.67% 90.73% 78.13% 76.84% 73.79% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 105.74 74.37 68.21 68.91 70.22 72.34 69.64 32.14%
  QoQ % 42.18% 9.03% -1.02% -1.87% -2.93% 3.88% -
  Horiz. % 151.84% 106.79% 97.95% 98.95% 100.83% 103.88% 100.00%
EPS 7.86 8.24 10.28 9.36 9.02 8.24 11.02 -20.19%
  QoQ % -4.61% -19.84% 9.83% 3.77% 9.47% -25.23% -
  Horiz. % 71.32% 74.77% 93.28% 84.94% 81.85% 74.77% 100.00%
DPS 3.00 0.00 4.50 4.00 3.00 0.00 4.50 -23.70%
  QoQ % 0.00% 0.00% 12.50% 33.33% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 100.00% 88.89% 66.67% 0.00% 100.00%
NAPS 0.5420 0.5320 0.5310 0.5000 0.4900 0.4660 0.4600 11.57%
  QoQ % 1.88% 0.19% 6.20% 2.04% 5.15% 1.30% -
  Horiz. % 117.83% 115.65% 115.43% 108.70% 106.52% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,380
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 56.29 58.03 53.22 53.76 54.79 56.38 54.40 2.31%
  QoQ % -3.00% 9.04% -1.00% -1.88% -2.82% 3.64% -
  Horiz. % 103.47% 106.67% 97.83% 98.82% 100.72% 103.64% 100.00%
EPS 4.18 5.14 9.01 7.30 7.04 6.42 8.61 -38.26%
  QoQ % -18.68% -42.95% 23.42% 3.69% 9.66% -25.44% -
  Horiz. % 48.55% 59.70% 104.65% 84.79% 81.77% 74.56% 100.00%
DPS 1.60 0.00 3.51 3.12 2.34 0.00 3.52 -40.91%
  QoQ % 0.00% 0.00% 12.50% 33.33% 0.00% 0.00% -
  Horiz. % 45.45% 0.00% 99.72% 88.64% 66.48% 0.00% 100.00%
NAPS 0.2885 0.4151 0.4144 0.3901 0.3823 0.3632 0.3593 -13.62%
  QoQ % -30.50% 0.17% 6.23% 2.04% 5.26% 1.09% -
  Horiz. % 80.30% 115.53% 115.34% 108.57% 106.40% 101.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.4100 2.5900 2.1900 2.3400 3.0000 2.2000 1.9000 -
P/RPS 2.28 3.48 3.21 3.40 4.27 3.04 2.73 -11.33%
  QoQ % -34.48% 8.41% -5.59% -20.37% 40.46% 11.36% -
  Horiz. % 83.52% 127.47% 117.58% 124.54% 156.41% 111.36% 100.00%
P/EPS 30.66 39.32 18.97 25.00 33.26 26.70 17.24 46.84%
  QoQ % -22.02% 107.27% -24.12% -24.83% 24.57% 54.87% -
  Horiz. % 177.84% 228.07% 110.03% 145.01% 192.92% 154.87% 100.00%
EY 3.26 2.54 5.27 4.00 3.01 3.75 5.80 -31.92%
  QoQ % 28.35% -51.80% 31.75% 32.89% -19.73% -35.34% -
  Horiz. % 56.21% 43.79% 90.86% 68.97% 51.90% 64.66% 100.00%
DY 1.24 0.00 2.05 1.71 1.00 0.00 2.37 -35.10%
  QoQ % 0.00% 0.00% 19.88% 71.00% 0.00% 0.00% -
  Horiz. % 52.32% 0.00% 86.50% 72.15% 42.19% 0.00% 100.00%
P/NAPS 4.45 4.87 4.12 4.68 6.12 4.72 4.13 5.11%
  QoQ % -8.62% 18.20% -11.97% -23.53% 29.66% 14.29% -
  Horiz. % 107.75% 117.92% 99.76% 113.32% 148.18% 114.29% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 04/08/17 05/05/17 23/02/17 04/11/16 05/08/16 05/05/16 23/02/16 -
Price 2.4100 2.6600 2.3700 2.3900 3.0000 2.0000 2.2200 -
P/RPS 2.28 3.58 3.47 3.47 4.27 2.76 3.19 -20.08%
  QoQ % -36.31% 3.17% 0.00% -18.74% 54.71% -13.48% -
  Horiz. % 71.47% 112.23% 108.78% 108.78% 133.86% 86.52% 100.00%
P/EPS 30.66 40.38 20.53 25.53 33.26 24.27 20.15 32.33%
  QoQ % -24.07% 96.69% -19.58% -23.24% 37.04% 20.45% -
  Horiz. % 152.16% 200.40% 101.89% 126.70% 165.06% 120.45% 100.00%
EY 3.26 2.48 4.87 3.92 3.01 4.12 4.96 -24.42%
  QoQ % 31.45% -49.08% 24.23% 30.23% -26.94% -16.94% -
  Horiz. % 65.73% 50.00% 98.19% 79.03% 60.69% 83.06% 100.00%
DY 1.24 0.00 1.90 1.67 1.00 0.00 2.03 -28.03%
  QoQ % 0.00% 0.00% 13.77% 67.00% 0.00% 0.00% -
  Horiz. % 61.08% 0.00% 93.60% 82.27% 49.26% 0.00% 100.00%
P/NAPS 4.45 5.00 4.46 4.78 6.12 4.29 4.83 -5.32%
  QoQ % -11.00% 12.11% -6.69% -21.90% 42.66% -11.18% -
  Horiz. % 92.13% 103.52% 92.34% 98.96% 126.71% 88.82% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers