Highlights

[SLP] QoQ Annualized Quarter Result on 2016-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     23.37%    YoY -     4.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 180,085 178,420 183,940 168,697 170,400 173,670 178,700 0.52%
  QoQ % 0.93% -3.00% 9.04% -1.00% -1.88% -2.81% -
  Horiz. % 100.78% 99.84% 102.93% 94.40% 95.36% 97.19% 100.00%
PBT 23,290 24,056 27,372 29,271 27,308 27,104 24,976 -4.55%
  QoQ % -3.18% -12.11% -6.49% 7.19% 0.75% 8.52% -
  Horiz. % 93.25% 96.32% 109.59% 117.20% 109.34% 108.52% 100.00%
Tax -4,042 -4,614 -6,948 -3,839 -4,164 -4,796 -4,620 -8.51%
  QoQ % 12.38% 33.59% -80.98% 7.80% 13.18% -3.81% -
  Horiz. % 87.50% 99.87% 150.39% 83.10% 90.13% 103.81% 100.00%
NP 19,248 19,442 20,424 25,432 23,144 22,308 20,356 -3.66%
  QoQ % -1.00% -4.81% -19.69% 9.89% 3.75% 9.59% -
  Horiz. % 94.56% 95.51% 100.33% 124.94% 113.70% 109.59% 100.00%
NP to SH 13,373 13,262 16,292 28,553 23,144 22,308 20,356 -24.41%
  QoQ % 0.84% -18.60% -42.94% 23.37% 3.75% 9.59% -
  Horiz. % 65.70% 65.15% 80.04% 140.27% 113.70% 109.59% 100.00%
Tax Rate 17.36 % 19.18 % 25.38 % 13.12 % 15.25 % 17.69 % 18.50 % -4.15%
  QoQ % -9.49% -24.43% 93.45% -13.97% -13.79% -4.38% -
  Horiz. % 93.84% 103.68% 137.19% 70.92% 82.43% 95.62% 100.00%
Total Cost 160,837 158,978 163,516 143,265 147,256 151,362 158,344 1.05%
  QoQ % 1.17% -2.78% 14.14% -2.71% -2.71% -4.41% -
  Horiz. % 101.57% 100.40% 103.27% 90.48% 93.00% 95.59% 100.00%
Net Worth 140,353 91,450 131,581 131,333 123,632 121,185 115,120 14.11%
  QoQ % 53.48% -30.50% 0.19% 6.23% 2.02% 5.27% -
  Horiz. % 121.92% 79.44% 114.30% 114.08% 107.39% 105.27% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 10,377 5,061 - 11,129 9,890 7,419 - -
  QoQ % 105.01% 0.00% 0.00% 12.53% 33.31% 0.00% -
  Horiz. % 139.87% 68.22% 0.00% 150.01% 133.31% 100.00% -
Div Payout % 77.60 % 38.17 % - % 38.98 % 42.74 % 33.26 % - % -
  QoQ % 103.30% 0.00% 0.00% -8.80% 28.50% 0.00% -
  Horiz. % 233.31% 114.76% 0.00% 117.20% 128.50% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 140,353 91,450 131,581 131,333 123,632 121,185 115,120 14.11%
  QoQ % 53.48% -30.50% 0.19% 6.23% 2.02% 5.27% -
  Horiz. % 121.92% 79.44% 114.30% 114.08% 107.39% 105.27% 100.00%
NOSH 259,434 168,727 247,333 247,333 247,264 247,317 247,038 3.31%
  QoQ % 53.76% -31.78% 0.00% 0.03% -0.02% 0.11% -
  Horiz. % 105.02% 68.30% 100.12% 100.12% 100.09% 100.11% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.69 % 10.90 % 11.10 % 15.08 % 13.58 % 12.85 % 11.39 % -4.14%
  QoQ % -1.93% -1.80% -26.39% 11.05% 5.68% 12.82% -
  Horiz. % 93.85% 95.70% 97.45% 132.40% 119.23% 112.82% 100.00%
ROE 9.53 % 14.50 % 12.38 % 21.74 % 18.72 % 18.41 % 17.68 % -33.74%
  QoQ % -34.28% 17.12% -43.05% 16.13% 1.68% 4.13% -
  Horiz. % 53.90% 82.01% 70.02% 122.96% 105.88% 104.13% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 69.41 105.74 74.37 68.21 68.91 70.22 72.34 -2.72%
  QoQ % -34.36% 42.18% 9.03% -1.02% -1.87% -2.93% -
  Horiz. % 95.95% 146.17% 102.81% 94.29% 95.26% 97.07% 100.00%
EPS 7.41 7.86 8.24 10.28 9.36 9.02 8.24 -6.83%
  QoQ % -5.73% -4.61% -19.84% 9.83% 3.77% 9.47% -
  Horiz. % 89.93% 95.39% 100.00% 124.76% 113.59% 109.47% 100.00%
DPS 4.00 3.00 0.00 4.50 4.00 3.00 0.00 -
  QoQ % 33.33% 0.00% 0.00% 12.50% 33.33% 0.00% -
  Horiz. % 133.33% 100.00% 0.00% 150.00% 133.33% 100.00% -
NAPS 0.5410 0.5420 0.5320 0.5310 0.5000 0.4900 0.4660 10.45%
  QoQ % -0.18% 1.88% 0.19% 6.20% 2.04% 5.15% -
  Horiz. % 116.09% 116.31% 114.16% 113.95% 107.30% 105.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 56.82 56.29 58.03 53.22 53.76 54.79 56.38 0.52%
  QoQ % 0.94% -3.00% 9.04% -1.00% -1.88% -2.82% -
  Horiz. % 100.78% 99.84% 102.93% 94.40% 95.35% 97.18% 100.00%
EPS 4.22 4.18 5.14 9.01 7.30 7.04 6.42 -24.38%
  QoQ % 0.96% -18.68% -42.95% 23.42% 3.69% 9.66% -
  Horiz. % 65.73% 65.11% 80.06% 140.34% 113.71% 109.66% 100.00%
DPS 3.27 1.60 0.00 3.51 3.12 2.34 0.00 -
  QoQ % 104.37% 0.00% 0.00% 12.50% 33.33% 0.00% -
  Horiz. % 139.74% 68.38% 0.00% 150.00% 133.33% 100.00% -
NAPS 0.4428 0.2885 0.4151 0.4144 0.3901 0.3823 0.3632 14.11%
  QoQ % 53.48% -30.50% 0.17% 6.23% 2.04% 5.26% -
  Horiz. % 121.92% 79.43% 114.29% 114.10% 107.41% 105.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.9000 2.4100 2.5900 2.1900 2.3400 3.0000 2.2000 -
P/RPS 2.74 2.28 3.48 3.21 3.40 4.27 3.04 -6.69%
  QoQ % 20.18% -34.48% 8.41% -5.59% -20.37% 40.46% -
  Horiz. % 90.13% 75.00% 114.47% 105.59% 111.84% 140.46% 100.00%
P/EPS 36.86 30.66 39.32 18.97 25.00 33.26 26.70 23.96%
  QoQ % 20.22% -22.02% 107.27% -24.12% -24.83% 24.57% -
  Horiz. % 138.05% 114.83% 147.27% 71.05% 93.63% 124.57% 100.00%
EY 2.71 3.26 2.54 5.27 4.00 3.01 3.75 -19.45%
  QoQ % -16.87% 28.35% -51.80% 31.75% 32.89% -19.73% -
  Horiz. % 72.27% 86.93% 67.73% 140.53% 106.67% 80.27% 100.00%
DY 2.11 1.24 0.00 2.05 1.71 1.00 0.00 -
  QoQ % 70.16% 0.00% 0.00% 19.88% 71.00% 0.00% -
  Horiz. % 211.00% 124.00% 0.00% 205.00% 171.00% 100.00% -
P/NAPS 3.51 4.45 4.87 4.12 4.68 6.12 4.72 -17.90%
  QoQ % -21.12% -8.62% 18.20% -11.97% -23.53% 29.66% -
  Horiz. % 74.36% 94.28% 103.18% 87.29% 99.15% 129.66% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 03/11/17 04/08/17 05/05/17 23/02/17 04/11/16 05/08/16 05/05/16 -
Price 1.8500 2.4100 2.6600 2.3700 2.3900 3.0000 2.0000 -
P/RPS 2.67 2.28 3.58 3.47 3.47 4.27 2.76 -2.18%
  QoQ % 17.11% -36.31% 3.17% 0.00% -18.74% 54.71% -
  Horiz. % 96.74% 82.61% 129.71% 125.72% 125.72% 154.71% 100.00%
P/EPS 35.89 30.66 40.38 20.53 25.53 33.26 24.27 29.77%
  QoQ % 17.06% -24.07% 96.69% -19.58% -23.24% 37.04% -
  Horiz. % 147.88% 126.33% 166.38% 84.59% 105.19% 137.04% 100.00%
EY 2.79 3.26 2.48 4.87 3.92 3.01 4.12 -22.87%
  QoQ % -14.42% 31.45% -49.08% 24.23% 30.23% -26.94% -
  Horiz. % 67.72% 79.13% 60.19% 118.20% 95.15% 73.06% 100.00%
DY 2.16 1.24 0.00 1.90 1.67 1.00 0.00 -
  QoQ % 74.19% 0.00% 0.00% 13.77% 67.00% 0.00% -
  Horiz. % 216.00% 124.00% 0.00% 190.00% 167.00% 100.00% -
P/NAPS 3.42 4.45 5.00 4.46 4.78 6.12 4.29 -14.01%
  QoQ % -23.15% -11.00% 12.11% -6.69% -21.90% 42.66% -
  Horiz. % 79.72% 103.73% 116.55% 103.96% 111.42% 142.66% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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