Highlights

[SLP] QoQ Cumulative Quarter Result on 2014-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     48.32%    YoY -     7.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 - 316,959
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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers