Highlights

[SLP] QoQ Cumulative Quarter Result on 2016-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 04-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     55.62%    YoY -     -14.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 89,210 45,985 168,697 127,800 86,835 44,675 172,432 -35.58%
  QoQ % 94.00% -72.74% 32.00% 47.18% 94.37% -74.09% -
  Horiz. % 51.74% 26.67% 97.83% 74.12% 50.36% 25.91% 100.00%
PBT 12,028 6,843 29,271 20,481 13,552 6,244 34,841 -50.82%
  QoQ % 75.77% -76.62% 42.92% 51.13% 117.04% -82.08% -
  Horiz. % 34.52% 19.64% 84.01% 58.78% 38.90% 17.92% 100.00%
Tax -2,307 -1,737 -3,839 -3,123 -2,398 -1,155 -7,591 -54.83%
  QoQ % -32.82% 54.75% -22.93% -30.23% -107.62% 84.78% -
  Horiz. % 30.39% 22.88% 50.57% 41.14% 31.59% 15.22% 100.00%
NP 9,721 5,106 25,432 17,358 11,154 5,089 27,250 -49.73%
  QoQ % 90.38% -79.92% 46.51% 55.62% 119.18% -81.32% -
  Horiz. % 35.67% 18.74% 93.33% 63.70% 40.93% 18.68% 100.00%
NP to SH 6,631 4,073 28,553 17,358 11,154 5,089 27,286 -61.09%
  QoQ % 62.80% -85.74% 64.49% 55.62% 119.18% -81.35% -
  Horiz. % 24.30% 14.93% 104.64% 63.62% 40.88% 18.65% 100.00%
Tax Rate 19.18 % 25.38 % 13.12 % 15.25 % 17.69 % 18.50 % 21.79 % -8.16%
  QoQ % -24.43% 93.45% -13.97% -13.79% -4.38% -15.10% -
  Horiz. % 88.02% 116.48% 60.21% 69.99% 81.18% 84.90% 100.00%
Total Cost 79,489 40,879 143,265 110,442 75,681 39,586 145,182 -33.10%
  QoQ % 94.45% -71.47% 29.72% 45.93% 91.18% -72.73% -
  Horiz. % 54.75% 28.16% 98.68% 76.07% 52.13% 27.27% 100.00%
Net Worth 91,450 131,581 131,333 123,632 121,185 115,120 113,898 -13.62%
  QoQ % -30.50% 0.19% 6.23% 2.02% 5.27% 1.07% -
  Horiz. % 80.29% 115.53% 115.31% 108.55% 106.40% 101.07% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 2,530 - 11,129 7,417 3,709 - 11,142 -62.81%
  QoQ % 0.00% 0.00% 50.04% 99.96% 0.00% 0.00% -
  Horiz. % 22.71% 0.00% 99.89% 66.58% 33.29% 0.00% 100.00%
Div Payout % 38.17 % - % 38.98 % 42.74 % 33.26 % - % 40.83 % -4.40%
  QoQ % 0.00% 0.00% -8.80% 28.50% 0.00% 0.00% -
  Horiz. % 93.49% 0.00% 95.47% 104.68% 81.46% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 91,450 131,581 131,333 123,632 121,185 115,120 113,898 -13.62%
  QoQ % -30.50% 0.19% 6.23% 2.02% 5.27% 1.07% -
  Horiz. % 80.29% 115.53% 115.31% 108.55% 106.40% 101.07% 100.00%
NOSH 168,727 247,333 247,333 247,264 247,317 247,038 247,604 -22.58%
  QoQ % -31.78% 0.00% 0.03% -0.02% 0.11% -0.23% -
  Horiz. % 68.14% 99.89% 99.89% 99.86% 99.88% 99.77% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.90 % 11.10 % 15.08 % 13.58 % 12.85 % 11.39 % 15.80 % -21.94%
  QoQ % -1.80% -26.39% 11.05% 5.68% 12.82% -27.91% -
  Horiz. % 68.99% 70.25% 95.44% 85.95% 81.33% 72.09% 100.00%
ROE 7.25 % 3.10 % 21.74 % 14.04 % 9.20 % 4.42 % 23.96 % -54.96%
  QoQ % 133.87% -85.74% 54.84% 52.61% 108.14% -81.55% -
  Horiz. % 30.26% 12.94% 90.73% 58.60% 38.40% 18.45% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 52.87 18.59 68.21 51.69 35.11 18.08 69.64 -16.79%
  QoQ % 184.40% -72.75% 31.96% 47.22% 94.19% -74.04% -
  Horiz. % 75.92% 26.69% 97.95% 74.22% 50.42% 25.96% 100.00%
EPS 3.93 2.06 10.28 7.02 4.51 2.06 11.02 -49.74%
  QoQ % 90.78% -79.96% 46.44% 55.65% 118.93% -81.31% -
  Horiz. % 35.66% 18.69% 93.28% 63.70% 40.93% 18.69% 100.00%
DPS 1.50 0.00 4.50 3.00 1.50 0.00 4.50 -51.96%
  QoQ % 0.00% 0.00% 50.00% 100.00% 0.00% 0.00% -
  Horiz. % 33.33% 0.00% 100.00% 66.67% 33.33% 0.00% 100.00%
NAPS 0.5420 0.5320 0.5310 0.5000 0.4900 0.4660 0.4600 11.57%
  QoQ % 1.88% 0.19% 6.20% 2.04% 5.15% 1.30% -
  Horiz. % 117.83% 115.65% 115.43% 108.70% 106.52% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,380
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 28.15 14.51 53.22 40.32 27.40 14.09 54.40 -35.57%
  QoQ % 94.00% -72.74% 31.99% 47.15% 94.46% -74.10% -
  Horiz. % 51.75% 26.67% 97.83% 74.12% 50.37% 25.90% 100.00%
EPS 2.09 1.29 9.01 5.48 3.52 1.61 8.61 -61.12%
  QoQ % 62.02% -85.68% 64.42% 55.68% 118.63% -81.30% -
  Horiz. % 24.27% 14.98% 104.65% 63.65% 40.88% 18.70% 100.00%
DPS 0.80 0.00 3.51 2.34 1.17 0.00 3.52 -62.79%
  QoQ % 0.00% 0.00% 50.00% 100.00% 0.00% 0.00% -
  Horiz. % 22.73% 0.00% 99.72% 66.48% 33.24% 0.00% 100.00%
NAPS 0.2885 0.4151 0.4144 0.3901 0.3823 0.3632 0.3593 -13.62%
  QoQ % -30.50% 0.17% 6.23% 2.04% 5.26% 1.09% -
  Horiz. % 80.30% 115.53% 115.34% 108.57% 106.40% 101.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.4100 2.5900 2.1900 2.3400 3.0000 2.2000 1.9000 -
P/RPS 4.56 13.93 3.21 4.53 8.54 12.17 2.73 40.82%
  QoQ % -67.26% 333.96% -29.14% -46.96% -29.83% 345.79% -
  Horiz. % 167.03% 510.26% 117.58% 165.93% 312.82% 445.79% 100.00%
P/EPS 61.32 157.28 18.97 33.33 66.52 106.80 17.24 133.19%
  QoQ % -61.01% 729.10% -43.08% -49.89% -37.72% 519.49% -
  Horiz. % 355.68% 912.30% 110.03% 193.33% 385.85% 619.49% 100.00%
EY 1.63 0.64 5.27 3.00 1.50 0.94 5.80 -57.13%
  QoQ % 154.69% -87.86% 75.67% 100.00% 59.57% -83.79% -
  Horiz. % 28.10% 11.03% 90.86% 51.72% 25.86% 16.21% 100.00%
DY 0.62 0.00 2.05 1.28 0.50 0.00 2.37 -59.13%
  QoQ % 0.00% 0.00% 60.16% 156.00% 0.00% 0.00% -
  Horiz. % 26.16% 0.00% 86.50% 54.01% 21.10% 0.00% 100.00%
P/NAPS 4.45 4.87 4.12 4.68 6.12 4.72 4.13 5.11%
  QoQ % -8.62% 18.20% -11.97% -23.53% 29.66% 14.29% -
  Horiz. % 107.75% 117.92% 99.76% 113.32% 148.18% 114.29% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 04/08/17 05/05/17 23/02/17 04/11/16 05/08/16 05/05/16 23/02/16 -
Price 2.4100 2.6600 2.3700 2.3900 3.0000 2.0000 2.2200 -
P/RPS 4.56 14.31 3.47 4.62 8.54 11.06 3.19 26.92%
  QoQ % -68.13% 312.39% -24.89% -45.90% -22.78% 246.71% -
  Horiz. % 142.95% 448.59% 108.78% 144.83% 267.71% 346.71% 100.00%
P/EPS 61.32 161.53 20.53 34.05 66.52 97.09 20.15 110.14%
  QoQ % -62.04% 686.80% -39.71% -48.81% -31.49% 381.84% -
  Horiz. % 304.32% 801.64% 101.89% 168.98% 330.12% 481.84% 100.00%
EY 1.63 0.62 4.87 2.94 1.50 1.03 4.96 -52.41%
  QoQ % 162.90% -87.27% 65.65% 96.00% 45.63% -79.23% -
  Horiz. % 32.86% 12.50% 98.19% 59.27% 30.24% 20.77% 100.00%
DY 0.62 0.00 1.90 1.26 0.50 0.00 2.03 -54.68%
  QoQ % 0.00% 0.00% 50.79% 152.00% 0.00% 0.00% -
  Horiz. % 30.54% 0.00% 93.60% 62.07% 24.63% 0.00% 100.00%
P/NAPS 4.45 5.00 4.46 4.78 6.12 4.29 4.83 -5.32%
  QoQ % -11.00% 12.11% -6.69% -21.90% 42.66% -11.18% -
  Horiz. % 92.13% 103.52% 92.34% 98.96% 126.71% 88.82% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers