[SLP] QoQ Cumulative Quarter Result on 2014-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 126,605 83,944 41,428 174,444 134,055 89,895 44,454 100.79% QoQ % 50.82% 102.63% -76.25% 30.13% 49.12% 102.22% - Horiz. % 284.80% 188.83% 93.19% 392.41% 301.56% 202.22% 100.00%
PBT 26,324 14,687 6,044 14,973 10,521 6,452 3,417 289.58% QoQ % 79.23% 143.00% -59.63% 42.32% 63.07% 88.82% - Horiz. % 770.38% 429.82% 176.88% 438.19% 307.90% 188.82% 100.00%
Tax -6,067 -3,821 -1,589 -2,817 -2,345 -1,410 -884 260.72% QoQ % -58.78% -140.47% 43.59% -20.13% -66.31% -59.50% - Horiz. % 686.31% 432.24% 179.75% 318.67% 265.27% 159.50% 100.00%
NP 20,257 10,866 4,455 12,156 8,176 5,042 2,533 299.40% QoQ % 86.43% 143.91% -63.35% 48.68% 62.16% 99.05% - Horiz. % 799.72% 428.98% 175.88% 479.91% 322.78% 199.05% 100.00%
NP to SH 20,257 10,866 4,455 12,127 8,176 5,042 2,533 299.40% QoQ % 86.43% 143.91% -63.26% 48.32% 62.16% 99.05% - Horiz. % 799.72% 428.98% 175.88% 478.76% 322.78% 199.05% 100.00%
Tax Rate 23.05 % 26.02 % 26.29 % 18.81 % 22.29 % 21.85 % 25.87 % -7.40% QoQ % -11.41% -1.03% 39.77% -15.61% 2.01% -15.54% - Horiz. % 89.10% 100.58% 101.62% 72.71% 86.16% 84.46% 100.00%
Total Cost 106,348 73,078 36,973 162,288 125,879 84,853 41,921 85.90% QoQ % 45.53% 97.65% -77.22% 28.92% 48.35% 102.41% - Horiz. % 253.69% 174.32% 88.20% 387.13% 300.28% 202.41% 100.00%
Net Worth 110,560 101,234 98,505 96,324 92,381 91,695 92,131 12.91% QoQ % 9.21% 2.77% 2.26% 4.27% 0.75% -0.47% - Horiz. % 120.00% 109.88% 106.92% 104.55% 100.27% 99.53% 100.00%
Dividend 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 7,420 3,712 - 4,939 2,470 2,471 - - QoQ % 99.86% 0.00% 0.00% 99.98% -0.06% 0.00% - Horiz. % 300.22% 150.22% 0.00% 199.86% 99.94% 100.00% -
Div Payout % 36.63 % 34.17 % - % 40.73 % 30.21 % 49.02 % - % - QoQ % 7.20% 0.00% 0.00% 34.82% -38.37% 0.00% - Horiz. % 74.72% 69.71% 0.00% 83.09% 61.63% 100.00% -
Equity 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 110,560 101,234 98,505 96,324 92,381 91,695 92,131 12.91% QoQ % 9.21% 2.77% 2.26% 4.27% 0.75% -0.47% - Horiz. % 120.00% 109.88% 106.92% 104.55% 100.27% 99.53% 100.00%
NOSH 247,338 247,517 247,500 246,985 247,009 247,156 248,333 -0.27% QoQ % -0.07% 0.01% 0.21% -0.01% -0.06% -0.47% - Horiz. % 99.60% 99.67% 99.66% 99.46% 99.47% 99.53% 100.00%
Ratio Analysis 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 16.00 % 12.94 % 10.75 % 6.97 % 6.10 % 5.61 % 5.70 % 98.86% QoQ % 23.65% 20.37% 54.23% 14.26% 8.73% -1.58% - Horiz. % 280.70% 227.02% 188.60% 122.28% 107.02% 98.42% 100.00%
ROE 18.32 % 10.73 % 4.52 % 12.59 % 8.85 % 5.50 % 2.75 % 253.64% QoQ % 70.74% 137.39% -64.10% 42.26% 60.91% 100.00% - Horiz. % 666.18% 390.18% 164.36% 457.82% 321.82% 200.00% 100.00%
Per Share 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 51.19 33.91 16.74 70.63 54.27 36.37 17.90 101.35% QoQ % 50.96% 102.57% -76.30% 30.15% 49.22% 103.18% - Horiz. % 285.98% 189.44% 93.52% 394.58% 303.18% 203.18% 100.00%
EPS 8.19 4.39 1.80 4.91 3.31 2.04 1.02 300.47% QoQ % 86.56% 143.89% -63.34% 48.34% 62.25% 100.00% - Horiz. % 802.94% 430.39% 176.47% 481.37% 324.51% 200.00% 100.00%
DPS 3.00 1.50 0.00 2.00 1.00 1.00 0.00 - QoQ % 100.00% 0.00% 0.00% 100.00% 0.00% 0.00% - Horiz. % 300.00% 150.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.4470 0.4090 0.3980 0.3900 0.3740 0.3710 0.3710 13.22% QoQ % 9.29% 2.76% 2.05% 4.28% 0.81% 0.00% - Horiz. % 120.49% 110.24% 107.28% 105.12% 100.81% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,380 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 39.94 26.48 13.07 55.04 42.29 28.36 14.03 100.74% QoQ % 50.83% 102.60% -76.25% 30.15% 49.12% 102.14% - Horiz. % 284.68% 188.74% 93.16% 392.30% 301.43% 202.14% 100.00%
EPS 6.39 3.43 1.41 3.83 2.58 1.59 0.80 299.08% QoQ % 86.30% 143.26% -63.19% 48.45% 62.26% 98.75% - Horiz. % 798.75% 428.75% 176.25% 478.75% 322.50% 198.75% 100.00%
DPS 2.34 1.17 0.00 1.56 0.78 0.78 0.00 - QoQ % 100.00% 0.00% 0.00% 100.00% 0.00% 0.00% - Horiz. % 300.00% 150.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.3488 0.3194 0.3108 0.3039 0.2915 0.2893 0.2907 12.90% QoQ % 9.20% 2.77% 2.27% 4.25% 0.76% -0.48% - Horiz. % 119.99% 109.87% 106.91% 104.54% 100.28% 99.52% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.6700 1.4400 0.8200 0.5900 0.6400 0.4900 0.4500 -
P/RPS 3.26 4.25 4.90 0.84 1.18 1.35 2.51 19.02% QoQ % -23.29% -13.27% 483.33% -28.81% -12.59% -46.22% - Horiz. % 129.88% 169.32% 195.22% 33.47% 47.01% 53.78% 100.00%
P/EPS 20.39 32.80 45.56 12.02 19.34 24.02 44.12 -40.20% QoQ % -37.84% -28.01% 279.03% -37.85% -19.48% -45.56% - Horiz. % 46.21% 74.34% 103.26% 27.24% 43.83% 54.44% 100.00%
EY 4.90 3.05 2.20 8.32 5.17 4.16 2.27 66.95% QoQ % 60.66% 38.64% -73.56% 60.93% 24.28% 83.26% - Horiz. % 215.86% 134.36% 96.92% 366.52% 227.75% 183.26% 100.00%
DY 1.80 1.04 0.00 3.39 1.56 2.04 0.00 - QoQ % 73.08% 0.00% 0.00% 117.31% -23.53% 0.00% - Horiz. % 88.24% 50.98% 0.00% 166.18% 76.47% 100.00% -
P/NAPS 3.74 3.52 2.06 1.51 1.71 1.32 1.21 112.04% QoQ % 6.25% 70.87% 36.42% -11.70% 29.55% 9.09% - Horiz. % 309.09% 290.91% 170.25% 124.79% 141.32% 109.09% 100.00%
Price Multiplier on Announcement Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 06/11/15 07/08/15 11/05/15 24/02/15 07/11/14 07/08/14 29/04/14 -
Price 1.8600 1.4500 1.0400 0.7000 0.7400 0.5500 0.5100 -
P/RPS 3.63 4.28 6.21 0.99 1.36 1.51 2.85 17.48% QoQ % -15.19% -31.08% 527.27% -27.21% -9.93% -47.02% - Horiz. % 127.37% 150.18% 217.89% 34.74% 47.72% 52.98% 100.00%
P/EPS 22.71 33.03 57.78 14.26 22.36 26.96 50.00 -40.88% QoQ % -31.24% -42.83% 305.19% -36.23% -17.06% -46.08% - Horiz. % 45.42% 66.06% 115.56% 28.52% 44.72% 53.92% 100.00%
EY 4.40 3.03 1.73 7.01 4.47 3.71 2.00 69.07% QoQ % 45.21% 75.14% -75.32% 56.82% 20.49% 85.50% - Horiz. % 220.00% 151.50% 86.50% 350.50% 223.50% 185.50% 100.00%
DY 1.61 1.03 0.00 2.86 1.35 1.82 0.00 - QoQ % 56.31% 0.00% 0.00% 111.85% -25.82% 0.00% - Horiz. % 88.46% 56.59% 0.00% 157.14% 74.18% 100.00% -
P/NAPS 4.16 3.55 2.61 1.79 1.98 1.48 1.37 109.55% QoQ % 17.18% 36.02% 45.81% -9.60% 33.78% 8.03% - Horiz. % 303.65% 259.12% 190.51% 130.66% 144.53% 108.03% 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.
Comment
SLP-FSQ414(BMSB).pdf 
