Highlights

[SLP] QoQ Cumulative Quarter Result on 2014-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 07-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     62.16%    YoY -     -8.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 83,944 41,428 174,444 134,055 89,895 44,454 161,843 -35.52%
  QoQ % 102.63% -76.25% 30.13% 49.12% 102.22% -72.53% -
  Horiz. % 51.87% 25.60% 107.79% 82.83% 55.54% 27.47% 100.00%
PBT 14,687 6,044 14,973 10,521 6,452 3,417 14,472 0.99%
  QoQ % 143.00% -59.63% 42.32% 63.07% 88.82% -76.39% -
  Horiz. % 101.49% 41.76% 103.46% 72.70% 44.58% 23.61% 100.00%
Tax -3,821 -1,589 -2,817 -2,345 -1,410 -884 -3,242 11.61%
  QoQ % -140.47% 43.59% -20.13% -66.31% -59.50% 72.73% -
  Horiz. % 117.86% 49.01% 86.89% 72.33% 43.49% 27.27% 100.00%
NP 10,866 4,455 12,156 8,176 5,042 2,533 11,230 -2.18%
  QoQ % 143.91% -63.35% 48.68% 62.16% 99.05% -77.44% -
  Horiz. % 96.76% 39.67% 108.25% 72.80% 44.90% 22.56% 100.00%
NP to SH 10,866 4,455 12,127 8,176 5,042 2,533 11,240 -2.24%
  QoQ % 143.91% -63.26% 48.32% 62.16% 99.05% -77.46% -
  Horiz. % 96.67% 39.64% 107.89% 72.74% 44.86% 22.54% 100.00%
Tax Rate 26.02 % 26.29 % 18.81 % 22.29 % 21.85 % 25.87 % 22.40 % 10.53%
  QoQ % -1.03% 39.77% -15.61% 2.01% -15.54% 15.49% -
  Horiz. % 116.16% 117.37% 83.97% 99.51% 97.54% 115.49% 100.00%
Total Cost 73,078 36,973 162,288 125,879 84,853 41,921 150,613 -38.33%
  QoQ % 97.65% -77.22% 28.92% 48.35% 102.41% -72.17% -
  Horiz. % 48.52% 24.55% 107.75% 83.58% 56.34% 27.83% 100.00%
Net Worth 101,234 98,505 96,324 92,381 91,695 92,131 89,375 8.69%
  QoQ % 2.77% 2.26% 4.27% 0.75% -0.47% 3.08% -
  Horiz. % 113.27% 110.21% 107.78% 103.36% 102.60% 103.08% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 3,712 - 4,939 2,470 2,471 - 4,951 -17.51%
  QoQ % 0.00% 0.00% 99.98% -0.06% 0.00% 0.00% -
  Horiz. % 74.98% 0.00% 99.76% 49.89% 49.92% 0.00% 100.00%
Div Payout % 34.17 % - % 40.73 % 30.21 % 49.02 % - % 44.05 % -15.62%
  QoQ % 0.00% 0.00% 34.82% -38.37% 0.00% 0.00% -
  Horiz. % 77.57% 0.00% 92.46% 68.58% 111.28% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 101,234 98,505 96,324 92,381 91,695 92,131 89,375 8.69%
  QoQ % 2.77% 2.26% 4.27% 0.75% -0.47% 3.08% -
  Horiz. % 113.27% 110.21% 107.78% 103.36% 102.60% 103.08% 100.00%
NOSH 247,517 247,500 246,985 247,009 247,156 248,333 247,577 -0.02%
  QoQ % 0.01% 0.21% -0.01% -0.06% -0.47% 0.31% -
  Horiz. % 99.98% 99.97% 99.76% 99.77% 99.83% 100.31% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.94 % 10.75 % 6.97 % 6.10 % 5.61 % 5.70 % 6.94 % 51.66%
  QoQ % 20.37% 54.23% 14.26% 8.73% -1.58% -17.87% -
  Horiz. % 186.46% 154.90% 100.43% 87.90% 80.84% 82.13% 100.00%
ROE 10.73 % 4.52 % 12.59 % 8.85 % 5.50 % 2.75 % 12.58 % -10.09%
  QoQ % 137.39% -64.10% 42.26% 60.91% 100.00% -78.14% -
  Horiz. % 85.29% 35.93% 100.08% 70.35% 43.72% 21.86% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 33.91 16.74 70.63 54.27 36.37 17.90 65.37 -35.52%
  QoQ % 102.57% -76.30% 30.15% 49.22% 103.18% -72.62% -
  Horiz. % 51.87% 25.61% 108.05% 83.02% 55.64% 27.38% 100.00%
EPS 4.39 1.80 4.91 3.31 2.04 1.02 4.54 -2.22%
  QoQ % 143.89% -63.34% 48.34% 62.25% 100.00% -77.53% -
  Horiz. % 96.70% 39.65% 108.15% 72.91% 44.93% 22.47% 100.00%
DPS 1.50 0.00 2.00 1.00 1.00 0.00 2.00 -17.50%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 100.00% 50.00% 50.00% 0.00% 100.00%
NAPS 0.4090 0.3980 0.3900 0.3740 0.3710 0.3710 0.3610 8.70%
  QoQ % 2.76% 2.05% 4.28% 0.81% 0.00% 2.77% -
  Horiz. % 113.30% 110.25% 108.03% 103.60% 102.77% 102.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.48 13.07 55.04 42.29 28.36 14.03 51.06 -35.53%
  QoQ % 102.60% -76.25% 30.15% 49.12% 102.14% -72.52% -
  Horiz. % 51.86% 25.60% 107.79% 82.82% 55.54% 27.48% 100.00%
EPS 3.43 1.41 3.83 2.58 1.59 0.80 3.55 -2.27%
  QoQ % 143.26% -63.19% 48.45% 62.26% 98.75% -77.46% -
  Horiz. % 96.62% 39.72% 107.89% 72.68% 44.79% 22.54% 100.00%
DPS 1.17 0.00 1.56 0.78 0.78 0.00 1.56 -17.50%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 100.00% 50.00% 50.00% 0.00% 100.00%
NAPS 0.3194 0.3108 0.3039 0.2915 0.2893 0.2907 0.2820 8.68%
  QoQ % 2.77% 2.27% 4.25% 0.76% -0.48% 3.09% -
  Horiz. % 113.26% 110.21% 107.77% 103.37% 102.59% 103.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.4400 0.8200 0.5900 0.6400 0.4900 0.4500 0.4300 -
P/RPS 4.25 4.90 0.84 1.18 1.35 2.51 0.66 247.31%
  QoQ % -13.27% 483.33% -28.81% -12.59% -46.22% 280.30% -
  Horiz. % 643.94% 742.42% 127.27% 178.79% 204.55% 380.30% 100.00%
P/EPS 32.80 45.56 12.02 19.34 24.02 44.12 9.47 129.44%
  QoQ % -28.01% 279.03% -37.85% -19.48% -45.56% 365.89% -
  Horiz. % 346.36% 481.10% 126.93% 204.22% 253.64% 465.89% 100.00%
EY 3.05 2.20 8.32 5.17 4.16 2.27 10.56 -56.41%
  QoQ % 38.64% -73.56% 60.93% 24.28% 83.26% -78.50% -
  Horiz. % 28.88% 20.83% 78.79% 48.96% 39.39% 21.50% 100.00%
DY 1.04 0.00 3.39 1.56 2.04 0.00 4.65 -63.26%
  QoQ % 0.00% 0.00% 117.31% -23.53% 0.00% 0.00% -
  Horiz. % 22.37% 0.00% 72.90% 33.55% 43.87% 0.00% 100.00%
P/NAPS 3.52 2.06 1.51 1.71 1.32 1.21 1.19 106.47%
  QoQ % 70.87% 36.42% -11.70% 29.55% 9.09% 1.68% -
  Horiz. % 295.80% 173.11% 126.89% 143.70% 110.92% 101.68% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 07/08/15 11/05/15 24/02/15 07/11/14 07/08/14 29/04/14 25/02/14 -
Price 1.4500 1.0400 0.7000 0.7400 0.5500 0.5100 0.4550 -
P/RPS 4.28 6.21 0.99 1.36 1.51 2.85 0.70 235.48%
  QoQ % -31.08% 527.27% -27.21% -9.93% -47.02% 307.14% -
  Horiz. % 611.43% 887.14% 141.43% 194.29% 215.71% 407.14% 100.00%
P/EPS 33.03 57.78 14.26 22.36 26.96 50.00 10.02 121.98%
  QoQ % -42.83% 305.19% -36.23% -17.06% -46.08% 399.00% -
  Horiz. % 329.64% 576.65% 142.32% 223.15% 269.06% 499.00% 100.00%
EY 3.03 1.73 7.01 4.47 3.71 2.00 9.98 -54.93%
  QoQ % 75.14% -75.32% 56.82% 20.49% 85.50% -79.96% -
  Horiz. % 30.36% 17.33% 70.24% 44.79% 37.17% 20.04% 100.00%
DY 1.03 0.00 2.86 1.35 1.82 0.00 4.40 -62.12%
  QoQ % 0.00% 0.00% 111.85% -25.82% 0.00% 0.00% -
  Horiz. % 23.41% 0.00% 65.00% 30.68% 41.36% 0.00% 100.00%
P/NAPS 3.55 2.61 1.79 1.98 1.48 1.37 1.26 99.86%
  QoQ % 36.02% 45.81% -9.60% 33.78% 8.03% 8.73% -
  Horiz. % 281.75% 207.14% 142.06% 157.14% 117.46% 108.73% 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.
 


 

190  279  560  1180 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.255-0.015 
 EKOVEST 1.00+0.065 
 EKOVEST-WB 0.51+0.065 
 IWCITY 1.23+0.04 
 WCT-WE 0.18+0.02 
 KTB 0.14+0.005 
 PWORTH 0.0750.00 
 HSI-H6G 0.16-0.005 
 K1 0.28+0.01 
 APFT 0.020.00 
Partners & Brokers