Highlights

[SLP] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     11.24%    YoY -     7.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 168,806 167,888 165,712 174,444 178,740 179,790 177,816 -3.40%
  QoQ % 0.55% 1.31% -5.01% -2.40% -0.58% 1.11% -
  Horiz. % 94.93% 94.42% 93.19% 98.10% 100.52% 101.11% 100.00%
PBT 35,098 29,374 24,176 14,973 14,028 12,904 13,668 87.42%
  QoQ % 19.49% 21.50% 61.46% 6.74% 8.71% -5.59% -
  Horiz. % 256.79% 214.91% 176.88% 109.55% 102.63% 94.41% 100.00%
Tax -8,089 -7,642 -6,356 -2,817 -3,126 -2,820 -3,536 73.53%
  QoQ % -5.85% -20.23% -125.63% 9.90% -10.87% 20.25% -
  Horiz. % 228.77% 216.12% 179.75% 79.67% 88.42% 79.75% 100.00%
NP 27,009 21,732 17,820 12,156 10,901 10,084 10,132 92.14%
  QoQ % 24.28% 21.95% 46.59% 11.51% 8.11% -0.47% -
  Horiz. % 266.57% 214.49% 175.88% 119.98% 107.59% 99.53% 100.00%
NP to SH 27,009 21,732 17,820 12,127 10,901 10,084 10,132 92.14%
  QoQ % 24.28% 21.95% 46.94% 11.24% 8.11% -0.47% -
  Horiz. % 266.57% 214.49% 175.88% 119.69% 107.59% 99.53% 100.00%
Tax Rate 23.05 % 26.02 % 26.29 % 18.81 % 22.29 % 21.85 % 25.87 % -7.40%
  QoQ % -11.41% -1.03% 39.77% -15.61% 2.01% -15.54% -
  Horiz. % 89.10% 100.58% 101.62% 72.71% 86.16% 84.46% 100.00%
Total Cost 141,797 146,156 147,892 162,288 167,838 169,706 167,684 -10.57%
  QoQ % -2.98% -1.17% -8.87% -3.31% -1.10% 1.21% -
  Horiz. % 84.56% 87.16% 88.20% 96.78% 100.09% 101.21% 100.00%
Net Worth 110,560 101,234 98,505 96,324 92,381 91,695 92,131 12.91%
  QoQ % 9.21% 2.77% 2.26% 4.27% 0.75% -0.47% -
  Horiz. % 120.00% 109.88% 106.92% 104.55% 100.27% 99.53% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 9,893 7,425 - 4,939 3,293 4,943 - -
  QoQ % 33.24% 0.00% 0.00% 49.99% -33.37% 0.00% -
  Horiz. % 200.15% 150.22% 0.00% 99.93% 66.63% 100.00% -
Div Payout % 36.63 % 34.17 % - % 40.73 % 30.21 % 49.02 % - % -
  QoQ % 7.20% 0.00% 0.00% 34.82% -38.37% 0.00% -
  Horiz. % 74.72% 69.71% 0.00% 83.09% 61.63% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 110,560 101,234 98,505 96,324 92,381 91,695 92,131 12.91%
  QoQ % 9.21% 2.77% 2.26% 4.27% 0.75% -0.47% -
  Horiz. % 120.00% 109.88% 106.92% 104.55% 100.27% 99.53% 100.00%
NOSH 247,338 247,517 247,500 246,985 247,009 247,156 248,333 -0.27%
  QoQ % -0.07% 0.01% 0.21% -0.01% -0.06% -0.47% -
  Horiz. % 99.60% 99.67% 99.66% 99.46% 99.47% 99.53% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 16.00 % 12.94 % 10.75 % 6.97 % 6.10 % 5.61 % 5.70 % 98.86%
  QoQ % 23.65% 20.37% 54.23% 14.26% 8.73% -1.58% -
  Horiz. % 280.70% 227.02% 188.60% 122.28% 107.02% 98.42% 100.00%
ROE 24.43 % 21.47 % 18.09 % 12.59 % 11.80 % 11.00 % 11.00 % 70.14%
  QoQ % 13.79% 18.68% 43.69% 6.69% 7.27% 0.00% -
  Horiz. % 222.09% 195.18% 164.45% 114.45% 107.27% 100.00% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 68.25 67.83 66.95 70.63 72.36 72.74 71.60 -3.14%
  QoQ % 0.62% 1.31% -5.21% -2.39% -0.52% 1.59% -
  Horiz. % 95.32% 94.73% 93.51% 98.65% 101.06% 101.59% 100.00%
EPS 10.92 8.78 7.20 4.91 4.41 4.08 4.08 92.66%
  QoQ % 24.37% 21.94% 46.64% 11.34% 8.09% 0.00% -
  Horiz. % 267.65% 215.20% 176.47% 120.34% 108.09% 100.00% 100.00%
DPS 4.00 3.00 0.00 2.00 1.33 2.00 0.00 -
  QoQ % 33.33% 0.00% 0.00% 50.38% -33.50% 0.00% -
  Horiz. % 200.00% 150.00% 0.00% 100.00% 66.50% 100.00% -
NAPS 0.4470 0.4090 0.3980 0.3900 0.3740 0.3710 0.3710 13.22%
  QoQ % 9.29% 2.76% 2.05% 4.28% 0.81% 0.00% -
  Horiz. % 120.49% 110.24% 107.28% 105.12% 100.81% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 53.26 52.97 52.28 55.04 56.39 56.72 56.10 -3.40%
  QoQ % 0.55% 1.32% -5.01% -2.39% -0.58% 1.11% -
  Horiz. % 94.94% 94.42% 93.19% 98.11% 100.52% 101.11% 100.00%
EPS 8.52 6.86 5.62 3.83 3.44 3.18 3.20 91.99%
  QoQ % 24.20% 22.06% 46.74% 11.34% 8.18% -0.62% -
  Horiz. % 266.25% 214.38% 175.62% 119.69% 107.50% 99.38% 100.00%
DPS 3.12 2.34 0.00 1.56 1.04 1.56 0.00 -
  QoQ % 33.33% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 200.00% 150.00% 0.00% 100.00% 66.67% 100.00% -
NAPS 0.3488 0.3194 0.3108 0.3039 0.2915 0.2893 0.2907 12.90%
  QoQ % 9.20% 2.77% 2.27% 4.25% 0.76% -0.48% -
  Horiz. % 119.99% 109.87% 106.91% 104.54% 100.28% 99.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.6700 1.4400 0.8200 0.5900 0.6400 0.4900 0.4500 -
P/RPS 2.45 2.12 1.22 0.84 0.88 0.67 0.63 147.09%
  QoQ % 15.57% 73.77% 45.24% -4.55% 31.34% 6.35% -
  Horiz. % 388.89% 336.51% 193.65% 133.33% 139.68% 106.35% 100.00%
P/EPS 15.29 16.40 11.39 12.02 14.50 12.01 11.03 24.30%
  QoQ % -6.77% 43.99% -5.24% -17.10% 20.73% 8.88% -
  Horiz. % 138.62% 148.69% 103.26% 108.98% 131.46% 108.88% 100.00%
EY 6.54 6.10 8.78 8.32 6.90 8.33 9.07 -19.57%
  QoQ % 7.21% -30.52% 5.53% 20.58% -17.17% -8.16% -
  Horiz. % 72.11% 67.25% 96.80% 91.73% 76.07% 91.84% 100.00%
DY 2.40 2.08 0.00 3.39 2.08 4.08 0.00 -
  QoQ % 15.38% 0.00% 0.00% 62.98% -49.02% 0.00% -
  Horiz. % 58.82% 50.98% 0.00% 83.09% 50.98% 100.00% -
P/NAPS 3.74 3.52 2.06 1.51 1.71 1.32 1.21 112.04%
  QoQ % 6.25% 70.87% 36.42% -11.70% 29.55% 9.09% -
  Horiz. % 309.09% 290.91% 170.25% 124.79% 141.32% 109.09% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 06/11/15 07/08/15 11/05/15 24/02/15 07/11/14 07/08/14 29/04/14 -
Price 1.8600 1.4500 1.0400 0.7000 0.7400 0.5500 0.5100 -
P/RPS 2.73 2.14 1.55 0.99 1.02 0.76 0.71 145.23%
  QoQ % 27.57% 38.06% 56.57% -2.94% 34.21% 7.04% -
  Horiz. % 384.51% 301.41% 218.31% 139.44% 143.66% 107.04% 100.00%
P/EPS 17.03 16.51 14.44 14.26 16.77 13.48 12.50 22.87%
  QoQ % 3.15% 14.34% 1.26% -14.97% 24.41% 7.84% -
  Horiz. % 136.24% 132.08% 115.52% 114.08% 134.16% 107.84% 100.00%
EY 5.87 6.06 6.92 7.01 5.96 7.42 8.00 -18.63%
  QoQ % -3.14% -12.43% -1.28% 17.62% -19.68% -7.25% -
  Horiz. % 73.38% 75.75% 86.50% 87.62% 74.50% 92.75% 100.00%
DY 2.15 2.07 0.00 2.86 1.80 3.64 0.00 -
  QoQ % 3.86% 0.00% 0.00% 58.89% -50.55% 0.00% -
  Horiz. % 59.07% 56.87% 0.00% 78.57% 49.45% 100.00% -
P/NAPS 4.16 3.55 2.61 1.79 1.98 1.48 1.37 109.55%
  QoQ % 17.18% 36.02% 45.81% -9.60% 33.78% 8.03% -
  Horiz. % 303.65% 259.12% 190.51% 130.66% 144.53% 108.03% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

204  454  558  1235 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 MAHSING 0.99-0.01 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 DGSB 0.22+0.005 
 SUPERMX 9.71-0.07 
 VIVOCOM 0.05+0.005 
 SUPERMX-C1I 0.1550.00 
 LUSTER 0.170.00 

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. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS