Highlights

[SLP] QoQ Annualized Quarter Result on 2020-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 13-May-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -25.31%    YoY -     -23.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 141,392 137,862 136,508 166,849 171,872 172,582 172,332 -12.33%
  QoQ % 2.56% 0.99% -18.18% -2.92% -0.41% 0.15% -
  Horiz. % 82.05% 80.00% 79.21% 96.82% 99.73% 100.15% 100.00%
PBT 22,538 21,226 20,828 25,298 27,037 26,964 25,336 -7.48%
  QoQ % 6.18% 1.91% -17.67% -6.43% 0.27% 6.43% -
  Horiz. % 88.96% 83.78% 82.21% 99.85% 106.72% 106.43% 100.00%
Tax -5,900 -5,104 -4,980 -4,079 -3,910 -3,594 -4,708 16.19%
  QoQ % -15.60% -2.49% -22.09% -4.30% -8.81% 23.66% -
  Horiz. % 125.32% 108.41% 105.78% 86.64% 83.06% 76.34% 100.00%
NP 16,638 16,122 15,848 21,219 23,126 23,370 20,628 -13.31%
  QoQ % 3.20% 1.73% -25.31% -8.25% -1.04% 13.29% -
  Horiz. % 80.66% 78.16% 76.83% 102.87% 112.11% 113.29% 100.00%
NP to SH 16,638 16,122 15,848 21,219 23,126 23,370 20,628 -13.31%
  QoQ % 3.20% 1.73% -25.31% -8.25% -1.04% 13.29% -
  Horiz. % 80.66% 78.16% 76.83% 102.87% 112.11% 113.29% 100.00%
Tax Rate 26.18 % 24.05 % 23.91 % 16.12 % 14.46 % 13.33 % 18.58 % 25.61%
  QoQ % 8.86% 0.59% 48.33% 11.48% 8.48% -28.26% -
  Horiz. % 140.90% 129.44% 128.69% 86.76% 77.83% 71.74% 100.00%
Total Cost 124,753 121,740 120,660 145,630 148,745 149,212 151,704 -12.19%
  QoQ % 2.48% 0.90% -17.15% -2.09% -0.31% -1.64% -
  Horiz. % 82.23% 80.25% 79.54% 96.00% 98.05% 98.36% 100.00%
Net Worth 185,421 188,591 188,274 184,153 187,006 185,104 180,667 1.74%
  QoQ % -1.68% 0.17% 2.24% -1.53% 1.03% 2.46% -
  Horiz. % 102.63% 104.39% 104.21% 101.93% 103.51% 102.46% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 16,904 15,847 12,678 17,432 16,904 15,847 12,678 21.08%
  QoQ % 6.67% 25.00% -27.27% 3.12% 6.67% 25.00% -
  Horiz. % 133.33% 125.00% 100.00% 137.50% 133.33% 125.00% 100.00%
Div Payout % 101.60 % 98.30 % 80.00 % 82.16 % 73.10 % 67.81 % 61.46 % 39.68%
  QoQ % 3.36% 22.88% -2.63% 12.39% 7.80% 10.33% -
  Horiz. % 165.31% 159.94% 130.17% 133.68% 118.94% 110.33% 100.00%
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 185,421 188,591 188,274 184,153 187,006 185,104 180,667 1.74%
  QoQ % -1.68% 0.17% 2.24% -1.53% 1.03% 2.46% -
  Horiz. % 102.63% 104.39% 104.21% 101.93% 103.51% 102.46% 100.00%
NOSH 316,959 316,959 316,959 316,959 316,959 316,959 316,959 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.77 % 11.69 % 11.61 % 12.72 % 13.46 % 13.54 % 11.97 % -1.11%
  QoQ % 0.68% 0.69% -8.73% -5.50% -0.59% 13.12% -
  Horiz. % 98.33% 97.66% 96.99% 106.27% 112.45% 113.12% 100.00%
ROE 8.97 % 8.55 % 8.42 % 11.52 % 12.37 % 12.63 % 11.42 % -14.83%
  QoQ % 4.91% 1.54% -26.91% -6.87% -2.06% 10.60% -
  Horiz. % 78.55% 74.87% 73.73% 100.88% 108.32% 110.60% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 44.61 43.50 43.07 52.64 54.23 54.45 54.37 -12.33%
  QoQ % 2.55% 1.00% -18.18% -2.93% -0.40% 0.15% -
  Horiz. % 82.05% 80.01% 79.22% 96.82% 99.74% 100.15% 100.00%
EPS 5.25 5.08 5.00 6.69 7.29 7.38 6.52 -13.41%
  QoQ % 3.35% 1.60% -25.26% -8.23% -1.22% 13.19% -
  Horiz. % 80.52% 77.91% 76.69% 102.61% 111.81% 113.19% 100.00%
DPS 5.33 5.00 4.00 5.50 5.33 5.00 4.00 21.03%
  QoQ % 6.60% 25.00% -27.27% 3.19% 6.60% 25.00% -
  Horiz. % 133.25% 125.00% 100.00% 137.50% 133.25% 125.00% 100.00%
NAPS 0.5850 0.5950 0.5940 0.5810 0.5900 0.5840 0.5700 1.74%
  QoQ % -1.68% 0.17% 2.24% -1.53% 1.03% 2.46% -
  Horiz. % 102.63% 104.39% 104.21% 101.93% 103.51% 102.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 44.61 43.50 43.07 52.64 54.23 54.45 54.37 -12.33%
  QoQ % 2.55% 1.00% -18.18% -2.93% -0.40% 0.15% -
  Horiz. % 82.05% 80.01% 79.22% 96.82% 99.74% 100.15% 100.00%
EPS 5.25 5.08 5.00 6.69 7.29 7.38 6.52 -13.41%
  QoQ % 3.35% 1.60% -25.26% -8.23% -1.22% 13.19% -
  Horiz. % 80.52% 77.91% 76.69% 102.61% 111.81% 113.19% 100.00%
DPS 5.33 5.00 4.00 5.50 5.33 5.00 4.00 21.03%
  QoQ % 6.60% 25.00% -27.27% 3.19% 6.60% 25.00% -
  Horiz. % 133.25% 125.00% 100.00% 137.50% 133.25% 125.00% 100.00%
NAPS 0.5850 0.5950 0.5940 0.5810 0.5900 0.5840 0.5700 1.74%
  QoQ % -1.68% 0.17% 2.24% -1.53% 1.03% 2.46% -
  Horiz. % 102.63% 104.39% 104.21% 101.93% 103.51% 102.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.9100 0.8300 0.7450 1.1600 1.3700 1.3000 1.2200 -
P/RPS 2.04 1.91 1.73 2.20 2.53 2.39 2.24 -6.03%
  QoQ % 6.81% 10.40% -21.36% -13.04% 5.86% 6.70% -
  Horiz. % 91.07% 85.27% 77.23% 98.21% 112.95% 106.70% 100.00%
P/EPS 17.34 16.32 14.90 17.33 18.78 17.63 18.75 -5.06%
  QoQ % 6.25% 9.53% -14.02% -7.72% 6.52% -5.97% -
  Horiz. % 92.48% 87.04% 79.47% 92.43% 100.16% 94.03% 100.00%
EY 5.77 6.13 6.71 5.77 5.33 5.67 5.33 5.42%
  QoQ % -5.87% -8.64% 16.29% 8.26% -6.00% 6.38% -
  Horiz. % 108.26% 115.01% 125.89% 108.26% 100.00% 106.38% 100.00%
DY 5.86 6.02 5.37 4.74 3.89 3.85 3.28 47.08%
  QoQ % -2.66% 12.10% 13.29% 21.85% 1.04% 17.38% -
  Horiz. % 178.66% 183.54% 163.72% 144.51% 118.60% 117.38% 100.00%
P/NAPS 1.56 1.39 1.25 2.00 2.32 2.23 2.14 -18.96%
  QoQ % 12.23% 11.20% -37.50% -13.79% 4.04% 4.21% -
  Horiz. % 72.90% 64.95% 58.41% 93.46% 108.41% 104.21% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 06/11/20 07/08/20 13/05/20 26/02/20 08/11/19 02/08/19 03/05/19 -
Price 0.9250 1.0800 0.8800 1.0800 1.2400 1.2500 1.2800 -
P/RPS 2.07 2.48 2.04 2.05 2.29 2.30 2.35 -8.09%
  QoQ % -16.53% 21.57% -0.49% -10.48% -0.43% -2.13% -
  Horiz. % 88.09% 105.53% 86.81% 87.23% 97.45% 97.87% 100.00%
P/EPS 17.62 21.23 17.60 16.13 16.99 16.95 19.67 -7.06%
  QoQ % -17.00% 20.62% 9.11% -5.06% 0.24% -13.83% -
  Horiz. % 89.58% 107.93% 89.48% 82.00% 86.38% 86.17% 100.00%
EY 5.68 4.71 5.68 6.20 5.88 5.90 5.08 7.70%
  QoQ % 20.59% -17.08% -8.39% 5.44% -0.34% 16.14% -
  Horiz. % 111.81% 92.72% 111.81% 122.05% 115.75% 116.14% 100.00%
DY 5.77 4.63 4.55 5.09 4.30 4.00 3.13 50.18%
  QoQ % 24.62% 1.76% -10.61% 18.37% 7.50% 27.80% -
  Horiz. % 184.35% 147.92% 145.37% 162.62% 137.38% 127.80% 100.00%
P/NAPS 1.58 1.82 1.48 1.86 2.10 2.14 2.25 -20.94%
  QoQ % -13.19% 22.97% -20.43% -11.43% -1.87% -4.89% -
  Horiz. % 70.22% 80.89% 65.78% 82.67% 93.33% 95.11% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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