Highlights

[SLP] QoQ Cumulative Quarter Result on 2015-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     34.70%    YoY -     125.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 127,800 86,835 44,675 172,432 126,605 83,944 41,428 111.48%
  QoQ % 47.18% 94.37% -74.09% 36.20% 50.82% 102.63% -
  Horiz. % 308.49% 209.60% 107.84% 416.22% 305.60% 202.63% 100.00%
PBT 20,481 13,552 6,244 34,841 26,324 14,687 6,044 125.11%
  QoQ % 51.13% 117.04% -82.08% 32.35% 79.23% 143.00% -
  Horiz. % 338.86% 224.22% 103.31% 576.46% 435.54% 243.00% 100.00%
Tax -3,123 -2,398 -1,155 -7,591 -6,067 -3,821 -1,589 56.71%
  QoQ % -30.23% -107.62% 84.78% -25.12% -58.78% -140.47% -
  Horiz. % 196.54% 150.91% 72.69% 477.72% 381.81% 240.47% 100.00%
NP 17,358 11,154 5,089 27,250 20,257 10,866 4,455 147.00%
  QoQ % 55.62% 119.18% -81.32% 34.52% 86.43% 143.91% -
  Horiz. % 389.63% 250.37% 114.23% 611.67% 454.70% 243.91% 100.00%
NP to SH 17,358 11,154 5,089 27,286 20,257 10,866 4,455 147.00%
  QoQ % 55.62% 119.18% -81.35% 34.70% 86.43% 143.91% -
  Horiz. % 389.63% 250.37% 114.23% 612.48% 454.70% 243.91% 100.00%
Tax Rate 15.25 % 17.69 % 18.50 % 21.79 % 23.05 % 26.02 % 26.29 % -30.38%
  QoQ % -13.79% -4.38% -15.10% -5.47% -11.41% -1.03% -
  Horiz. % 58.01% 67.29% 70.37% 82.88% 87.68% 98.97% 100.00%
Total Cost 110,442 75,681 39,586 145,182 106,348 73,078 36,973 107.00%
  QoQ % 45.93% 91.18% -72.73% 36.52% 45.53% 97.65% -
  Horiz. % 298.71% 204.69% 107.07% 392.67% 287.64% 197.65% 100.00%
Net Worth 123,632 121,185 115,120 113,898 110,560 101,234 98,505 16.31%
  QoQ % 2.02% 5.27% 1.07% 3.02% 9.21% 2.77% -
  Horiz. % 125.51% 123.02% 116.87% 115.63% 112.24% 102.77% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 7,417 3,709 - 11,142 7,420 3,712 - -
  QoQ % 99.96% 0.00% 0.00% 50.16% 99.86% 0.00% -
  Horiz. % 199.80% 99.92% 0.00% 300.11% 199.86% 100.00% -
Div Payout % 42.74 % 33.26 % - % 40.83 % 36.63 % 34.17 % - % -
  QoQ % 28.50% 0.00% 0.00% 11.47% 7.20% 0.00% -
  Horiz. % 125.08% 97.34% 0.00% 119.49% 107.20% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 123,632 121,185 115,120 113,898 110,560 101,234 98,505 16.31%
  QoQ % 2.02% 5.27% 1.07% 3.02% 9.21% 2.77% -
  Horiz. % 125.51% 123.02% 116.87% 115.63% 112.24% 102.77% 100.00%
NOSH 247,264 247,317 247,038 247,604 247,338 247,517 247,500 -0.06%
  QoQ % -0.02% 0.11% -0.23% 0.11% -0.07% 0.01% -
  Horiz. % 99.91% 99.93% 99.81% 100.04% 99.93% 100.01% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 13.58 % 12.85 % 11.39 % 15.80 % 16.00 % 12.94 % 10.75 % 16.81%
  QoQ % 5.68% 12.82% -27.91% -1.25% 23.65% 20.37% -
  Horiz. % 126.33% 119.53% 105.95% 146.98% 148.84% 120.37% 100.00%
ROE 14.04 % 9.20 % 4.42 % 23.96 % 18.32 % 10.73 % 4.52 % 112.45%
  QoQ % 52.61% 108.14% -81.55% 30.79% 70.74% 137.39% -
  Horiz. % 310.62% 203.54% 97.79% 530.09% 405.31% 237.39% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 51.69 35.11 18.08 69.64 51.19 33.91 16.74 111.61%
  QoQ % 47.22% 94.19% -74.04% 36.04% 50.96% 102.57% -
  Horiz. % 308.78% 209.74% 108.00% 416.01% 305.79% 202.57% 100.00%
EPS 7.02 4.51 2.06 11.02 8.19 4.39 1.80 147.15%
  QoQ % 55.65% 118.93% -81.31% 34.55% 86.56% 143.89% -
  Horiz. % 390.00% 250.56% 114.44% 612.22% 455.00% 243.89% 100.00%
DPS 3.00 1.50 0.00 4.50 3.00 1.50 0.00 -
  QoQ % 100.00% 0.00% 0.00% 50.00% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 0.00% 300.00% 200.00% 100.00% -
NAPS 0.5000 0.4900 0.4660 0.4600 0.4470 0.4090 0.3980 16.38%
  QoQ % 2.04% 5.15% 1.30% 2.91% 9.29% 2.76% -
  Horiz. % 125.63% 123.12% 117.09% 115.58% 112.31% 102.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 40.32 27.40 14.09 54.40 39.94 26.48 13.07 111.48%
  QoQ % 47.15% 94.46% -74.10% 36.20% 50.83% 102.60% -
  Horiz. % 308.49% 209.64% 107.80% 416.22% 305.59% 202.60% 100.00%
EPS 5.48 3.52 1.61 8.61 6.39 3.43 1.41 146.59%
  QoQ % 55.68% 118.63% -81.30% 34.74% 86.30% 143.26% -
  Horiz. % 388.65% 249.65% 114.18% 610.64% 453.19% 243.26% 100.00%
DPS 2.34 1.17 0.00 3.52 2.34 1.17 0.00 -
  QoQ % 100.00% 0.00% 0.00% 50.43% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 0.00% 300.85% 200.00% 100.00% -
NAPS 0.3901 0.3823 0.3632 0.3593 0.3488 0.3194 0.3108 16.31%
  QoQ % 2.04% 5.26% 1.09% 3.01% 9.20% 2.77% -
  Horiz. % 125.51% 123.01% 116.86% 115.60% 112.23% 102.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.3400 3.0000 2.2000 1.9000 1.6700 1.4400 0.8200 -
P/RPS 4.53 8.54 12.17 2.73 3.26 4.25 4.90 -5.09%
  QoQ % -46.96% -29.83% 345.79% -16.26% -23.29% -13.27% -
  Horiz. % 92.45% 174.29% 248.37% 55.71% 66.53% 86.73% 100.00%
P/EPS 33.33 66.52 106.80 17.24 20.39 32.80 45.56 -18.76%
  QoQ % -49.89% -37.72% 519.49% -15.45% -37.84% -28.01% -
  Horiz. % 73.16% 146.01% 234.42% 37.84% 44.75% 71.99% 100.00%
EY 3.00 1.50 0.94 5.80 4.90 3.05 2.20 22.90%
  QoQ % 100.00% 59.57% -83.79% 18.37% 60.66% 38.64% -
  Horiz. % 136.36% 68.18% 42.73% 263.64% 222.73% 138.64% 100.00%
DY 1.28 0.50 0.00 2.37 1.80 1.04 0.00 -
  QoQ % 156.00% 0.00% 0.00% 31.67% 73.08% 0.00% -
  Horiz. % 123.08% 48.08% 0.00% 227.88% 173.08% 100.00% -
P/NAPS 4.68 6.12 4.72 4.13 3.74 3.52 2.06 72.56%
  QoQ % -23.53% 29.66% 14.29% 10.43% 6.25% 70.87% -
  Horiz. % 227.18% 297.09% 229.13% 200.49% 181.55% 170.87% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 04/11/16 05/08/16 05/05/16 23/02/16 06/11/15 07/08/15 11/05/15 -
Price 2.3900 3.0000 2.0000 2.2200 1.8600 1.4500 1.0400 -
P/RPS 4.62 8.54 11.06 3.19 3.63 4.28 6.21 -17.85%
  QoQ % -45.90% -22.78% 246.71% -12.12% -15.19% -31.08% -
  Horiz. % 74.40% 137.52% 178.10% 51.37% 58.45% 68.92% 100.00%
P/EPS 34.05 66.52 97.09 20.15 22.71 33.03 57.78 -29.64%
  QoQ % -48.81% -31.49% 381.84% -11.27% -31.24% -42.83% -
  Horiz. % 58.93% 115.13% 168.03% 34.87% 39.30% 57.17% 100.00%
EY 2.94 1.50 1.03 4.96 4.40 3.03 1.73 42.27%
  QoQ % 96.00% 45.63% -79.23% 12.73% 45.21% 75.14% -
  Horiz. % 169.94% 86.71% 59.54% 286.71% 254.34% 175.14% 100.00%
DY 1.26 0.50 0.00 2.03 1.61 1.03 0.00 -
  QoQ % 152.00% 0.00% 0.00% 26.09% 56.31% 0.00% -
  Horiz. % 122.33% 48.54% 0.00% 197.09% 156.31% 100.00% -
P/NAPS 4.78 6.12 4.29 4.83 4.16 3.55 2.61 49.52%
  QoQ % -21.90% 42.66% -11.18% 16.11% 17.18% 36.02% -
  Horiz. % 183.14% 234.48% 164.37% 185.06% 159.39% 136.02% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers