Highlights

[SLP] QoQ Cumulative Quarter Result on 2015-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 06-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     86.43%    YoY -     147.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 86,835 44,675 172,432 126,605 83,944 41,428 174,444 -37.22%
  QoQ % 94.37% -74.09% 36.20% 50.82% 102.63% -76.25% -
  Horiz. % 49.78% 25.61% 98.85% 72.58% 48.12% 23.75% 100.00%
PBT 13,552 6,244 34,841 26,324 14,687 6,044 14,973 -6.44%
  QoQ % 117.04% -82.08% 32.35% 79.23% 143.00% -59.63% -
  Horiz. % 90.51% 41.70% 232.69% 175.81% 98.09% 40.37% 100.00%
Tax -2,398 -1,155 -7,591 -6,067 -3,821 -1,589 -2,817 -10.19%
  QoQ % -107.62% 84.78% -25.12% -58.78% -140.47% 43.59% -
  Horiz. % 85.13% 41.00% 269.47% 215.37% 135.64% 56.41% 100.00%
NP 11,154 5,089 27,250 20,257 10,866 4,455 12,156 -5.58%
  QoQ % 119.18% -81.32% 34.52% 86.43% 143.91% -63.35% -
  Horiz. % 91.76% 41.86% 224.17% 166.64% 89.39% 36.65% 100.00%
NP to SH 11,154 5,089 27,286 20,257 10,866 4,455 12,127 -5.43%
  QoQ % 119.18% -81.35% 34.70% 86.43% 143.91% -63.26% -
  Horiz. % 91.98% 41.96% 225.00% 167.04% 89.60% 36.74% 100.00%
Tax Rate 17.69 % 18.50 % 21.79 % 23.05 % 26.02 % 26.29 % 18.81 % -4.01%
  QoQ % -4.38% -15.10% -5.47% -11.41% -1.03% 39.77% -
  Horiz. % 94.05% 98.35% 115.84% 122.54% 138.33% 139.77% 100.00%
Total Cost 75,681 39,586 145,182 106,348 73,078 36,973 162,288 -39.89%
  QoQ % 91.18% -72.73% 36.52% 45.53% 97.65% -77.22% -
  Horiz. % 46.63% 24.39% 89.46% 65.53% 45.03% 22.78% 100.00%
Net Worth 121,185 115,120 113,898 110,560 101,234 98,505 96,324 16.56%
  QoQ % 5.27% 1.07% 3.02% 9.21% 2.77% 2.26% -
  Horiz. % 125.81% 119.51% 118.24% 114.78% 105.10% 102.26% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 3,709 - 11,142 7,420 3,712 - 4,939 -17.39%
  QoQ % 0.00% 0.00% 50.16% 99.86% 0.00% 0.00% -
  Horiz. % 75.10% 0.00% 225.56% 150.21% 75.16% 0.00% 100.00%
Div Payout % 33.26 % - % 40.83 % 36.63 % 34.17 % - % 40.73 % -12.65%
  QoQ % 0.00% 0.00% 11.47% 7.20% 0.00% 0.00% -
  Horiz. % 81.66% 0.00% 100.25% 89.93% 83.89% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 121,185 115,120 113,898 110,560 101,234 98,505 96,324 16.56%
  QoQ % 5.27% 1.07% 3.02% 9.21% 2.77% 2.26% -
  Horiz. % 125.81% 119.51% 118.24% 114.78% 105.10% 102.26% 100.00%
NOSH 247,317 247,038 247,604 247,338 247,517 247,500 246,985 0.09%
  QoQ % 0.11% -0.23% 0.11% -0.07% 0.01% 0.21% -
  Horiz. % 100.13% 100.02% 100.25% 100.14% 100.22% 100.21% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.85 % 11.39 % 15.80 % 16.00 % 12.94 % 10.75 % 6.97 % 50.41%
  QoQ % 12.82% -27.91% -1.25% 23.65% 20.37% 54.23% -
  Horiz. % 184.36% 163.41% 226.69% 229.56% 185.65% 154.23% 100.00%
ROE 9.20 % 4.42 % 23.96 % 18.32 % 10.73 % 4.52 % 12.59 % -18.89%
  QoQ % 108.14% -81.55% 30.79% 70.74% 137.39% -64.10% -
  Horiz. % 73.07% 35.11% 190.31% 145.51% 85.23% 35.90% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 35.11 18.08 69.64 51.19 33.91 16.74 70.63 -37.27%
  QoQ % 94.19% -74.04% 36.04% 50.96% 102.57% -76.30% -
  Horiz. % 49.71% 25.60% 98.60% 72.48% 48.01% 23.70% 100.00%
EPS 4.51 2.06 11.02 8.19 4.39 1.80 4.91 -5.51%
  QoQ % 118.93% -81.31% 34.55% 86.56% 143.89% -63.34% -
  Horiz. % 91.85% 41.96% 224.44% 166.80% 89.41% 36.66% 100.00%
DPS 1.50 0.00 4.50 3.00 1.50 0.00 2.00 -17.47%
  QoQ % 0.00% 0.00% 50.00% 100.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 225.00% 150.00% 75.00% 0.00% 100.00%
NAPS 0.4900 0.4660 0.4600 0.4470 0.4090 0.3980 0.3900 16.45%
  QoQ % 5.15% 1.30% 2.91% 9.29% 2.76% 2.05% -
  Horiz. % 125.64% 119.49% 117.95% 114.62% 104.87% 102.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 27.40 14.09 54.40 39.94 26.48 13.07 55.04 -37.21%
  QoQ % 94.46% -74.10% 36.20% 50.83% 102.60% -76.25% -
  Horiz. % 49.78% 25.60% 98.84% 72.57% 48.11% 23.75% 100.00%
EPS 3.52 1.61 8.61 6.39 3.43 1.41 3.83 -5.48%
  QoQ % 118.63% -81.30% 34.74% 86.30% 143.26% -63.19% -
  Horiz. % 91.91% 42.04% 224.80% 166.84% 89.56% 36.81% 100.00%
DPS 1.17 0.00 3.52 2.34 1.17 0.00 1.56 -17.47%
  QoQ % 0.00% 0.00% 50.43% 100.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 225.64% 150.00% 75.00% 0.00% 100.00%
NAPS 0.3823 0.3632 0.3593 0.3488 0.3194 0.3108 0.3039 16.55%
  QoQ % 5.26% 1.09% 3.01% 9.20% 2.77% 2.27% -
  Horiz. % 125.80% 119.51% 118.23% 114.77% 105.10% 102.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.0000 2.2000 1.9000 1.6700 1.4400 0.8200 0.5900 -
P/RPS 8.54 12.17 2.73 3.26 4.25 4.90 0.84 369.97%
  QoQ % -29.83% 345.79% -16.26% -23.29% -13.27% 483.33% -
  Horiz. % 1,016.67% 1,448.81% 325.00% 388.10% 505.95% 583.33% 100.00%
P/EPS 66.52 106.80 17.24 20.39 32.80 45.56 12.02 213.20%
  QoQ % -37.72% 519.49% -15.45% -37.84% -28.01% 279.03% -
  Horiz. % 553.41% 888.52% 143.43% 169.63% 272.88% 379.03% 100.00%
EY 1.50 0.94 5.80 4.90 3.05 2.20 8.32 -68.12%
  QoQ % 59.57% -83.79% 18.37% 60.66% 38.64% -73.56% -
  Horiz. % 18.03% 11.30% 69.71% 58.89% 36.66% 26.44% 100.00%
DY 0.50 0.00 2.37 1.80 1.04 0.00 3.39 -72.12%
  QoQ % 0.00% 0.00% 31.67% 73.08% 0.00% 0.00% -
  Horiz. % 14.75% 0.00% 69.91% 53.10% 30.68% 0.00% 100.00%
P/NAPS 6.12 4.72 4.13 3.74 3.52 2.06 1.51 154.42%
  QoQ % 29.66% 14.29% 10.43% 6.25% 70.87% 36.42% -
  Horiz. % 405.30% 312.58% 273.51% 247.68% 233.11% 136.42% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 05/08/16 05/05/16 23/02/16 06/11/15 07/08/15 11/05/15 24/02/15 -
Price 3.0000 2.0000 2.2200 1.8600 1.4500 1.0400 0.7000 -
P/RPS 8.54 11.06 3.19 3.63 4.28 6.21 0.99 321.16%
  QoQ % -22.78% 246.71% -12.12% -15.19% -31.08% 527.27% -
  Horiz. % 862.63% 1,117.17% 322.22% 366.67% 432.32% 627.27% 100.00%
P/EPS 66.52 97.09 20.15 22.71 33.03 57.78 14.26 179.44%
  QoQ % -31.49% 381.84% -11.27% -31.24% -42.83% 305.19% -
  Horiz. % 466.48% 680.86% 141.30% 159.26% 231.63% 405.19% 100.00%
EY 1.50 1.03 4.96 4.40 3.03 1.73 7.01 -64.26%
  QoQ % 45.63% -79.23% 12.73% 45.21% 75.14% -75.32% -
  Horiz. % 21.40% 14.69% 70.76% 62.77% 43.22% 24.68% 100.00%
DY 0.50 0.00 2.03 1.61 1.03 0.00 2.86 -68.77%
  QoQ % 0.00% 0.00% 26.09% 56.31% 0.00% 0.00% -
  Horiz. % 17.48% 0.00% 70.98% 56.29% 36.01% 0.00% 100.00%
P/NAPS 6.12 4.29 4.83 4.16 3.55 2.61 1.79 127.12%
  QoQ % 42.66% -11.18% 16.11% 17.18% 36.02% 45.81% -
  Horiz. % 341.90% 239.66% 269.83% 232.40% 198.32% 145.81% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers