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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
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