Highlights

[SLP] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 05-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -25.40%    YoY -     14.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 168,697 170,400 173,670 178,700 172,432 168,806 167,888 0.32%
  QoQ % -1.00% -1.88% -2.81% 3.64% 2.15% 0.55% -
  Horiz. % 100.48% 101.50% 103.44% 106.44% 102.71% 100.55% 100.00%
PBT 29,271 27,308 27,104 24,976 34,841 35,098 29,374 -0.23%
  QoQ % 7.19% 0.75% 8.52% -28.31% -0.73% 19.49% -
  Horiz. % 99.65% 92.97% 92.27% 85.03% 118.61% 119.49% 100.00%
Tax -3,839 -4,164 -4,796 -4,620 -7,591 -8,089 -7,642 -36.67%
  QoQ % 7.80% 13.18% -3.81% 39.14% 6.16% -5.85% -
  Horiz. % 50.24% 54.49% 62.76% 60.46% 99.33% 105.85% 100.00%
NP 25,432 23,144 22,308 20,356 27,250 27,009 21,732 11.00%
  QoQ % 9.89% 3.75% 9.59% -25.30% 0.89% 24.28% -
  Horiz. % 117.03% 106.50% 102.65% 93.67% 125.39% 124.28% 100.00%
NP to SH 28,553 23,144 22,308 20,356 27,286 27,009 21,732 19.86%
  QoQ % 23.37% 3.75% 9.59% -25.40% 1.02% 24.28% -
  Horiz. % 131.39% 106.50% 102.65% 93.67% 125.56% 124.28% 100.00%
Tax Rate 13.12 % 15.25 % 17.69 % 18.50 % 21.79 % 23.05 % 26.02 % -36.52%
  QoQ % -13.97% -13.79% -4.38% -15.10% -5.47% -11.41% -
  Horiz. % 50.42% 58.61% 67.99% 71.10% 83.74% 88.59% 100.00%
Total Cost 143,265 147,256 151,362 158,344 145,182 141,797 146,156 -1.32%
  QoQ % -2.71% -2.71% -4.41% 9.07% 2.39% -2.98% -
  Horiz. % 98.02% 100.75% 103.56% 108.34% 99.33% 97.02% 100.00%
Net Worth 131,333 123,632 121,185 115,120 113,898 110,560 101,234 18.86%
  QoQ % 6.23% 2.02% 5.27% 1.07% 3.02% 9.21% -
  Horiz. % 129.73% 122.12% 119.71% 113.72% 112.51% 109.21% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 11,129 9,890 7,419 - 11,142 9,893 7,425 30.81%
  QoQ % 12.53% 33.31% 0.00% 0.00% 12.62% 33.24% -
  Horiz. % 149.89% 133.20% 99.92% 0.00% 150.05% 133.24% 100.00%
Div Payout % 38.98 % 42.74 % 33.26 % - % 40.83 % 36.63 % 34.17 % 9.13%
  QoQ % -8.80% 28.50% 0.00% 0.00% 11.47% 7.20% -
  Horiz. % 114.08% 125.08% 97.34% 0.00% 119.49% 107.20% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 131,333 123,632 121,185 115,120 113,898 110,560 101,234 18.86%
  QoQ % 6.23% 2.02% 5.27% 1.07% 3.02% 9.21% -
  Horiz. % 129.73% 122.12% 119.71% 113.72% 112.51% 109.21% 100.00%
NOSH 247,333 247,264 247,317 247,038 247,604 247,338 247,517 -0.05%
  QoQ % 0.03% -0.02% 0.11% -0.23% 0.11% -0.07% -
  Horiz. % 99.93% 99.90% 99.92% 99.81% 100.04% 99.93% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.08 % 13.58 % 12.85 % 11.39 % 15.80 % 16.00 % 12.94 % 10.69%
  QoQ % 11.05% 5.68% 12.82% -27.91% -1.25% 23.65% -
  Horiz. % 116.54% 104.95% 99.30% 88.02% 122.10% 123.65% 100.00%
ROE 21.74 % 18.72 % 18.41 % 17.68 % 23.96 % 24.43 % 21.47 % 0.83%
  QoQ % 16.13% 1.68% 4.13% -26.21% -1.92% 13.79% -
  Horiz. % 101.26% 87.19% 85.75% 82.35% 111.60% 113.79% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.21 68.91 70.22 72.34 69.64 68.25 67.83 0.37%
  QoQ % -1.02% -1.87% -2.93% 3.88% 2.04% 0.62% -
  Horiz. % 100.56% 101.59% 103.52% 106.65% 102.67% 100.62% 100.00%
EPS 10.28 9.36 9.02 8.24 11.02 10.92 8.78 11.03%
  QoQ % 9.83% 3.77% 9.47% -25.23% 0.92% 24.37% -
  Horiz. % 117.08% 106.61% 102.73% 93.85% 125.51% 124.37% 100.00%
DPS 4.50 4.00 3.00 0.00 4.50 4.00 3.00 30.88%
  QoQ % 12.50% 33.33% 0.00% 0.00% 12.50% 33.33% -
  Horiz. % 150.00% 133.33% 100.00% 0.00% 150.00% 133.33% 100.00%
NAPS 0.5310 0.5000 0.4900 0.4660 0.4600 0.4470 0.4090 18.92%
  QoQ % 6.20% 2.04% 5.15% 1.30% 2.91% 9.29% -
  Horiz. % 129.83% 122.25% 119.80% 113.94% 112.47% 109.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 53.22 53.76 54.79 56.38 54.40 53.26 52.97 0.31%
  QoQ % -1.00% -1.88% -2.82% 3.64% 2.14% 0.55% -
  Horiz. % 100.47% 101.49% 103.44% 106.44% 102.70% 100.55% 100.00%
EPS 9.01 7.30 7.04 6.42 8.61 8.52 6.86 19.83%
  QoQ % 23.42% 3.69% 9.66% -25.44% 1.06% 24.20% -
  Horiz. % 131.34% 106.41% 102.62% 93.59% 125.51% 124.20% 100.00%
DPS 3.51 3.12 2.34 0.00 3.52 3.12 2.34 30.88%
  QoQ % 12.50% 33.33% 0.00% 0.00% 12.82% 33.33% -
  Horiz. % 150.00% 133.33% 100.00% 0.00% 150.43% 133.33% 100.00%
NAPS 0.4144 0.3901 0.3823 0.3632 0.3593 0.3488 0.3194 18.86%
  QoQ % 6.23% 2.04% 5.26% 1.09% 3.01% 9.20% -
  Horiz. % 129.74% 122.14% 119.69% 113.71% 112.49% 109.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.1900 2.3400 3.0000 2.2000 1.9000 1.6700 1.4400 -
P/RPS 3.21 3.40 4.27 3.04 2.73 2.45 2.12 31.69%
  QoQ % -5.59% -20.37% 40.46% 11.36% 11.43% 15.57% -
  Horiz. % 151.42% 160.38% 201.42% 143.40% 128.77% 115.57% 100.00%
P/EPS 18.97 25.00 33.26 26.70 17.24 15.29 16.40 10.14%
  QoQ % -24.12% -24.83% 24.57% 54.87% 12.75% -6.77% -
  Horiz. % 115.67% 152.44% 202.80% 162.80% 105.12% 93.23% 100.00%
EY 5.27 4.00 3.01 3.75 5.80 6.54 6.10 -9.25%
  QoQ % 31.75% 32.89% -19.73% -35.34% -11.31% 7.21% -
  Horiz. % 86.39% 65.57% 49.34% 61.48% 95.08% 107.21% 100.00%
DY 2.05 1.71 1.00 0.00 2.37 2.40 2.08 -0.96%
  QoQ % 19.88% 71.00% 0.00% 0.00% -1.25% 15.38% -
  Horiz. % 98.56% 82.21% 48.08% 0.00% 113.94% 115.38% 100.00%
P/NAPS 4.12 4.68 6.12 4.72 4.13 3.74 3.52 11.01%
  QoQ % -11.97% -23.53% 29.66% 14.29% 10.43% 6.25% -
  Horiz. % 117.05% 132.95% 173.86% 134.09% 117.33% 106.25% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 04/11/16 05/08/16 05/05/16 23/02/16 06/11/15 07/08/15 -
Price 2.3700 2.3900 3.0000 2.0000 2.2200 1.8600 1.4500 -
P/RPS 3.47 3.47 4.27 2.76 3.19 2.73 2.14 37.82%
  QoQ % 0.00% -18.74% 54.71% -13.48% 16.85% 27.57% -
  Horiz. % 162.15% 162.15% 199.53% 128.97% 149.07% 127.57% 100.00%
P/EPS 20.53 25.53 33.26 24.27 20.15 17.03 16.51 15.56%
  QoQ % -19.58% -23.24% 37.04% 20.45% 18.32% 3.15% -
  Horiz. % 124.35% 154.63% 201.45% 147.00% 122.05% 103.15% 100.00%
EY 4.87 3.92 3.01 4.12 4.96 5.87 6.06 -13.50%
  QoQ % 24.23% 30.23% -26.94% -16.94% -15.50% -3.14% -
  Horiz. % 80.36% 64.69% 49.67% 67.99% 81.85% 96.86% 100.00%
DY 1.90 1.67 1.00 0.00 2.03 2.15 2.07 -5.53%
  QoQ % 13.77% 67.00% 0.00% 0.00% -5.58% 3.86% -
  Horiz. % 91.79% 80.68% 48.31% 0.00% 98.07% 103.86% 100.00%
P/NAPS 4.46 4.78 6.12 4.29 4.83 4.16 3.55 16.35%
  QoQ % -6.69% -21.90% 42.66% -11.18% 16.11% 17.18% -
  Horiz. % 125.63% 134.65% 172.39% 120.85% 136.06% 117.18% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers