Highlights

[SLP] QoQ Cumulative Quarter Result on 2014-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 07-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     99.05%    YoY -     2.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 41,428 174,444 134,055 89,895 44,454 161,843 120,600 -50.98%
  QoQ % -76.25% 30.13% 49.12% 102.22% -72.53% 34.20% -
  Horiz. % 34.35% 144.65% 111.16% 74.54% 36.86% 134.20% 100.00%
PBT 6,044 14,973 10,521 6,452 3,417 14,472 11,351 -34.33%
  QoQ % -59.63% 42.32% 63.07% 88.82% -76.39% 27.50% -
  Horiz. % 53.25% 131.91% 92.69% 56.84% 30.10% 127.50% 100.00%
Tax -1,589 -2,817 -2,345 -1,410 -884 -3,242 -2,371 -23.44%
  QoQ % 43.59% -20.13% -66.31% -59.50% 72.73% -36.74% -
  Horiz. % 67.02% 118.81% 98.90% 59.47% 37.28% 136.74% 100.00%
NP 4,455 12,156 8,176 5,042 2,533 11,230 8,980 -37.36%
  QoQ % -63.35% 48.68% 62.16% 99.05% -77.44% 25.06% -
  Horiz. % 49.61% 135.37% 91.05% 56.15% 28.21% 125.06% 100.00%
NP to SH 4,455 12,127 8,176 5,042 2,533 11,240 8,980 -37.36%
  QoQ % -63.26% 48.32% 62.16% 99.05% -77.46% 25.17% -
  Horiz. % 49.61% 135.04% 91.05% 56.15% 28.21% 125.17% 100.00%
Tax Rate 26.29 % 18.81 % 22.29 % 21.85 % 25.87 % 22.40 % 20.89 % 16.58%
  QoQ % 39.77% -15.61% 2.01% -15.54% 15.49% 7.23% -
  Horiz. % 125.85% 90.04% 106.70% 104.60% 123.84% 107.23% 100.00%
Total Cost 36,973 162,288 125,879 84,853 41,921 150,613 111,620 -52.16%
  QoQ % -77.22% 28.92% 48.35% 102.41% -72.17% 34.93% -
  Horiz. % 33.12% 145.39% 112.77% 76.02% 37.56% 134.93% 100.00%
Net Worth 98,505 96,324 92,381 91,695 92,131 89,375 87,078 8.58%
  QoQ % 2.26% 4.27% 0.75% -0.47% 3.08% 2.64% -
  Horiz. % 113.12% 110.62% 106.09% 105.30% 105.80% 102.64% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 4,939 2,470 2,471 - 4,951 2,473 -
  QoQ % 0.00% 99.98% -0.06% 0.00% 0.00% 100.16% -
  Horiz. % 0.00% 199.68% 99.85% 99.91% 0.00% 200.16% 100.00%
Div Payout % - % 40.73 % 30.21 % 49.02 % - % 44.05 % 27.55 % -
  QoQ % 0.00% 34.82% -38.37% 0.00% 0.00% 59.89% -
  Horiz. % 0.00% 147.84% 109.66% 177.93% 0.00% 159.89% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 98,505 96,324 92,381 91,695 92,131 89,375 87,078 8.58%
  QoQ % 2.26% 4.27% 0.75% -0.47% 3.08% 2.64% -
  Horiz. % 113.12% 110.62% 106.09% 105.30% 105.80% 102.64% 100.00%
NOSH 247,500 246,985 247,009 247,156 248,333 247,577 247,382 0.03%
  QoQ % 0.21% -0.01% -0.06% -0.47% 0.31% 0.08% -
  Horiz. % 100.05% 99.84% 99.85% 99.91% 100.38% 100.08% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.75 % 6.97 % 6.10 % 5.61 % 5.70 % 6.94 % 7.45 % 27.72%
  QoQ % 54.23% 14.26% 8.73% -1.58% -17.87% -6.85% -
  Horiz. % 144.30% 93.56% 81.88% 75.30% 76.51% 93.15% 100.00%
ROE 4.52 % 12.59 % 8.85 % 5.50 % 2.75 % 12.58 % 10.31 % -42.32%
  QoQ % -64.10% 42.26% 60.91% 100.00% -78.14% 22.02% -
  Horiz. % 43.84% 122.11% 85.84% 53.35% 26.67% 122.02% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.74 70.63 54.27 36.37 17.90 65.37 48.75 -51.00%
  QoQ % -76.30% 30.15% 49.22% 103.18% -72.62% 34.09% -
  Horiz. % 34.34% 144.88% 111.32% 74.61% 36.72% 134.09% 100.00%
EPS 1.80 4.91 3.31 2.04 1.02 4.54 3.63 -37.38%
  QoQ % -63.34% 48.34% 62.25% 100.00% -77.53% 25.07% -
  Horiz. % 49.59% 135.26% 91.18% 56.20% 28.10% 125.07% 100.00%
DPS 0.00 2.00 1.00 1.00 0.00 2.00 1.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 200.00% 100.00%
NAPS 0.3980 0.3900 0.3740 0.3710 0.3710 0.3610 0.3520 8.54%
  QoQ % 2.05% 4.28% 0.81% 0.00% 2.77% 2.56% -
  Horiz. % 113.07% 110.80% 106.25% 105.40% 105.40% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.07 55.04 42.29 28.36 14.03 51.06 38.05 -50.98%
  QoQ % -76.25% 30.15% 49.12% 102.14% -72.52% 34.19% -
  Horiz. % 34.35% 144.65% 111.14% 74.53% 36.87% 134.19% 100.00%
EPS 1.41 3.83 2.58 1.59 0.80 3.55 2.83 -37.18%
  QoQ % -63.19% 48.45% 62.26% 98.75% -77.46% 25.44% -
  Horiz. % 49.82% 135.34% 91.17% 56.18% 28.27% 125.44% 100.00%
DPS 0.00 1.56 0.78 0.78 0.00 1.56 0.78 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 200.00% 100.00%
NAPS 0.3108 0.3039 0.2915 0.2893 0.2907 0.2820 0.2747 8.59%
  QoQ % 2.27% 4.25% 0.76% -0.48% 3.09% 2.66% -
  Horiz. % 113.14% 110.63% 106.12% 105.31% 105.82% 102.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.8200 0.5900 0.6400 0.4900 0.4500 0.4300 0.4000 -
P/RPS 4.90 0.84 1.18 1.35 2.51 0.66 0.82 229.66%
  QoQ % 483.33% -28.81% -12.59% -46.22% 280.30% -19.51% -
  Horiz. % 597.56% 102.44% 143.90% 164.63% 306.10% 80.49% 100.00%
P/EPS 45.56 12.02 19.34 24.02 44.12 9.47 11.02 157.82%
  QoQ % 279.03% -37.85% -19.48% -45.56% 365.89% -14.07% -
  Horiz. % 413.43% 109.07% 175.50% 217.97% 400.36% 85.93% 100.00%
EY 2.20 8.32 5.17 4.16 2.27 10.56 9.08 -61.17%
  QoQ % -73.56% 60.93% 24.28% 83.26% -78.50% 16.30% -
  Horiz. % 24.23% 91.63% 56.94% 45.81% 25.00% 116.30% 100.00%
DY 0.00 3.39 1.56 2.04 0.00 4.65 2.50 -
  QoQ % 0.00% 117.31% -23.53% 0.00% 0.00% 86.00% -
  Horiz. % 0.00% 135.60% 62.40% 81.60% 0.00% 186.00% 100.00%
P/NAPS 2.06 1.51 1.71 1.32 1.21 1.19 1.14 48.41%
  QoQ % 36.42% -11.70% 29.55% 9.09% 1.68% 4.39% -
  Horiz. % 180.70% 132.46% 150.00% 115.79% 106.14% 104.39% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 11/05/15 24/02/15 07/11/14 07/08/14 29/04/14 25/02/14 15/11/13 -
Price 1.0400 0.7000 0.7400 0.5500 0.5100 0.4550 0.4000 -
P/RPS 6.21 0.99 1.36 1.51 2.85 0.70 0.82 286.12%
  QoQ % 527.27% -27.21% -9.93% -47.02% 307.14% -14.63% -
  Horiz. % 757.32% 120.73% 165.85% 184.15% 347.56% 85.37% 100.00%
P/EPS 57.78 14.26 22.36 26.96 50.00 10.02 11.02 202.11%
  QoQ % 305.19% -36.23% -17.06% -46.08% 399.00% -9.07% -
  Horiz. % 524.32% 129.40% 202.90% 244.65% 453.72% 90.93% 100.00%
EY 1.73 7.01 4.47 3.71 2.00 9.98 9.08 -66.92%
  QoQ % -75.32% 56.82% 20.49% 85.50% -79.96% 9.91% -
  Horiz. % 19.05% 77.20% 49.23% 40.86% 22.03% 109.91% 100.00%
DY 0.00 2.86 1.35 1.82 0.00 4.40 2.50 -
  QoQ % 0.00% 111.85% -25.82% 0.00% 0.00% 76.00% -
  Horiz. % 0.00% 114.40% 54.00% 72.80% 0.00% 176.00% 100.00%
P/NAPS 2.61 1.79 1.98 1.48 1.37 1.26 1.14 73.80%
  QoQ % 45.81% -9.60% 33.78% 8.03% 8.73% 10.53% -
  Horiz. % 228.95% 157.02% 173.68% 129.82% 120.18% 110.53% 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.
 


 

372  286  577  736 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.3150.00 
 KNM 0.395+0.015 
 VSOLAR 0.095-0.005 
 OPCOM 0.705+0.075 
 KNM-WB 0.1950.00 
 KOMARK 0.36+0.01 
 MNC-WA 0.0150.00 
 GPACKET-WB 0.2650.00 
 FPGROUP 0.405+0.02 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers