Highlights

[SLP] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 05-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -42.94%    YoY -     -19.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 180,131 180,085 178,420 183,940 168,697 170,400 173,670 2.46%
  QoQ % 0.03% 0.93% -3.00% 9.04% -1.00% -1.88% -
  Horiz. % 103.72% 103.69% 102.74% 105.91% 97.14% 98.12% 100.00%
PBT 24,399 23,290 24,056 27,372 29,271 27,308 27,104 -6.75%
  QoQ % 4.76% -3.18% -12.11% -6.49% 7.19% 0.75% -
  Horiz. % 90.02% 85.93% 88.75% 100.99% 108.00% 100.75% 100.00%
Tax -5,187 -4,042 -4,614 -6,948 -3,839 -4,164 -4,796 5.35%
  QoQ % -28.31% 12.38% 33.59% -80.98% 7.80% 13.18% -
  Horiz. % 108.15% 84.29% 96.21% 144.87% 80.05% 86.82% 100.00%
NP 19,212 19,248 19,442 20,424 25,432 23,144 22,308 -9.46%
  QoQ % -0.19% -1.00% -4.81% -19.69% 9.89% 3.75% -
  Horiz. % 86.12% 86.28% 87.15% 91.55% 114.00% 103.75% 100.00%
NP to SH 11,648 13,373 13,262 16,292 28,553 23,144 22,308 -35.08%
  QoQ % -12.90% 0.84% -18.60% -42.94% 23.37% 3.75% -
  Horiz. % 52.21% 59.95% 59.45% 73.03% 127.99% 103.75% 100.00%
Tax Rate 21.26 % 17.36 % 19.18 % 25.38 % 13.12 % 15.25 % 17.69 % 13.00%
  QoQ % 22.47% -9.49% -24.43% 93.45% -13.97% -13.79% -
  Horiz. % 120.18% 98.13% 108.42% 143.47% 74.17% 86.21% 100.00%
Total Cost 160,919 160,837 158,978 163,516 143,265 147,256 151,362 4.15%
  QoQ % 0.05% 1.17% -2.78% 14.14% -2.71% -2.71% -
  Horiz. % 106.31% 106.26% 105.03% 108.03% 94.65% 97.29% 100.00%
Net Worth 145,458 140,353 91,450 131,581 131,333 123,632 121,185 12.91%
  QoQ % 3.64% 53.48% -30.50% 0.19% 6.23% 2.02% -
  Horiz. % 120.03% 115.82% 75.46% 108.58% 108.37% 102.02% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 12,327 10,377 5,061 - 11,129 9,890 7,419 40.15%
  QoQ % 18.79% 105.01% 0.00% 0.00% 12.53% 33.31% -
  Horiz. % 166.14% 139.87% 68.22% 0.00% 150.01% 133.31% 100.00%
Div Payout % 105.83 % 77.60 % 38.17 % - % 38.98 % 42.74 % 33.26 % 115.88%
  QoQ % 36.38% 103.30% 0.00% 0.00% -8.80% 28.50% -
  Horiz. % 318.19% 233.31% 114.76% 0.00% 117.20% 128.50% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 145,458 140,353 91,450 131,581 131,333 123,632 121,185 12.91%
  QoQ % 3.64% 53.48% -30.50% 0.19% 6.23% 2.02% -
  Horiz. % 120.03% 115.82% 75.46% 108.58% 108.37% 102.02% 100.00%
NOSH 273,934 259,434 168,727 247,333 247,333 247,264 247,317 7.03%
  QoQ % 5.59% 53.76% -31.78% 0.00% 0.03% -0.02% -
  Horiz. % 110.76% 104.90% 68.22% 100.01% 100.01% 99.98% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.67 % 10.69 % 10.90 % 11.10 % 15.08 % 13.58 % 12.85 % -11.63%
  QoQ % -0.19% -1.93% -1.80% -26.39% 11.05% 5.68% -
  Horiz. % 83.04% 83.19% 84.82% 86.38% 117.35% 105.68% 100.00%
ROE 8.01 % 9.53 % 14.50 % 12.38 % 21.74 % 18.72 % 18.41 % -42.49%
  QoQ % -15.95% -34.28% 17.12% -43.05% 16.13% 1.68% -
  Horiz. % 43.51% 51.77% 78.76% 67.25% 118.09% 101.68% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 65.76 69.41 105.74 74.37 68.21 68.91 70.22 -4.27%
  QoQ % -5.26% -34.36% 42.18% 9.03% -1.02% -1.87% -
  Horiz. % 93.65% 98.85% 150.58% 105.91% 97.14% 98.13% 100.00%
EPS 6.24 7.41 7.86 8.24 10.28 9.36 9.02 -21.73%
  QoQ % -15.79% -5.73% -4.61% -19.84% 9.83% 3.77% -
  Horiz. % 69.18% 82.15% 87.14% 91.35% 113.97% 103.77% 100.00%
DPS 4.50 4.00 3.00 0.00 4.50 4.00 3.00 30.94%
  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 0.5410 0.5420 0.5320 0.5310 0.5000 0.4900 5.49%
  QoQ % -1.85% -0.18% 1.88% 0.19% 6.20% 2.04% -
  Horiz. % 108.37% 110.41% 110.61% 108.57% 108.37% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 56.83 56.82 56.29 58.03 53.22 53.76 54.79 2.46%
  QoQ % 0.02% 0.94% -3.00% 9.04% -1.00% -1.88% -
  Horiz. % 103.72% 103.71% 102.74% 105.91% 97.13% 98.12% 100.00%
EPS 3.67 4.22 4.18 5.14 9.01 7.30 7.04 -35.15%
  QoQ % -13.03% 0.96% -18.68% -42.95% 23.42% 3.69% -
  Horiz. % 52.13% 59.94% 59.38% 73.01% 127.98% 103.69% 100.00%
DPS 3.89 3.27 1.60 0.00 3.51 3.12 2.34 40.20%
  QoQ % 18.96% 104.37% 0.00% 0.00% 12.50% 33.33% -
  Horiz. % 166.24% 139.74% 68.38% 0.00% 150.00% 133.33% 100.00%
NAPS 0.4589 0.4428 0.2885 0.4151 0.4144 0.3901 0.3823 12.91%
  QoQ % 3.64% 53.48% -30.50% 0.17% 6.23% 2.04% -
  Horiz. % 120.04% 115.83% 75.46% 108.58% 108.40% 102.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.8200 1.9000 2.4100 2.5900 2.1900 2.3400 3.0000 -
P/RPS 2.77 2.74 2.28 3.48 3.21 3.40 4.27 -25.00%
  QoQ % 1.09% 20.18% -34.48% 8.41% -5.59% -20.37% -
  Horiz. % 64.87% 64.17% 53.40% 81.50% 75.18% 79.63% 100.00%
P/EPS 42.80 36.86 30.66 39.32 18.97 25.00 33.26 18.25%
  QoQ % 16.12% 20.22% -22.02% 107.27% -24.12% -24.83% -
  Horiz. % 128.68% 110.82% 92.18% 118.22% 57.04% 75.17% 100.00%
EY 2.34 2.71 3.26 2.54 5.27 4.00 3.01 -15.41%
  QoQ % -13.65% -16.87% 28.35% -51.80% 31.75% 32.89% -
  Horiz. % 77.74% 90.03% 108.31% 84.39% 175.08% 132.89% 100.00%
DY 2.47 2.11 1.24 0.00 2.05 1.71 1.00 82.42%
  QoQ % 17.06% 70.16% 0.00% 0.00% 19.88% 71.00% -
  Horiz. % 247.00% 211.00% 124.00% 0.00% 205.00% 171.00% 100.00%
P/NAPS 3.43 3.51 4.45 4.87 4.12 4.68 6.12 -31.95%
  QoQ % -2.28% -21.12% -8.62% 18.20% -11.97% -23.53% -
  Horiz. % 56.05% 57.35% 72.71% 79.58% 67.32% 76.47% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/03/18 03/11/17 04/08/17 05/05/17 23/02/17 04/11/16 05/08/16 -
Price 1.2000 1.8500 2.4100 2.6600 2.3700 2.3900 3.0000 -
P/RPS 1.82 2.67 2.28 3.58 3.47 3.47 4.27 -43.28%
  QoQ % -31.84% 17.11% -36.31% 3.17% 0.00% -18.74% -
  Horiz. % 42.62% 62.53% 53.40% 83.84% 81.26% 81.26% 100.00%
P/EPS 28.22 35.89 30.66 40.38 20.53 25.53 33.26 -10.35%
  QoQ % -21.37% 17.06% -24.07% 96.69% -19.58% -23.24% -
  Horiz. % 84.85% 107.91% 92.18% 121.41% 61.73% 76.76% 100.00%
EY 3.54 2.79 3.26 2.48 4.87 3.92 3.01 11.39%
  QoQ % 26.88% -14.42% 31.45% -49.08% 24.23% 30.23% -
  Horiz. % 117.61% 92.69% 108.31% 82.39% 161.79% 130.23% 100.00%
DY 3.75 2.16 1.24 0.00 1.90 1.67 1.00 140.79%
  QoQ % 73.61% 74.19% 0.00% 0.00% 13.77% 67.00% -
  Horiz. % 375.00% 216.00% 124.00% 0.00% 190.00% 167.00% 100.00%
P/NAPS 2.26 3.42 4.45 5.00 4.46 4.78 6.12 -48.43%
  QoQ % -33.92% -23.15% -11.00% 12.11% -6.69% -21.90% -
  Horiz. % 36.93% 55.88% 72.71% 81.70% 72.88% 78.10% 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.
 


 

375  307  523  975 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.005 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers