Highlights

[SLP] QoQ Cumulative Quarter Result on 2016-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     64.49%    YoY -     4.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 135,064 89,210 45,985 168,697 127,800 86,835 44,675 108.94%
  QoQ % 51.40% 94.00% -72.74% 32.00% 47.18% 94.37% -
  Horiz. % 302.33% 199.69% 102.93% 377.61% 286.07% 194.37% 100.00%
PBT 17,468 12,028 6,843 29,271 20,481 13,552 6,244 98.42%
  QoQ % 45.23% 75.77% -76.62% 42.92% 51.13% 117.04% -
  Horiz. % 279.76% 192.63% 109.59% 468.79% 328.01% 217.04% 100.00%
Tax -3,032 -2,307 -1,737 -3,839 -3,123 -2,398 -1,155 90.19%
  QoQ % -31.43% -32.82% 54.75% -22.93% -30.23% -107.62% -
  Horiz. % 262.51% 199.74% 150.39% 332.38% 270.39% 207.62% 100.00%
NP 14,436 9,721 5,106 25,432 17,358 11,154 5,089 100.26%
  QoQ % 48.50% 90.38% -79.92% 46.51% 55.62% 119.18% -
  Horiz. % 283.67% 191.02% 100.33% 499.74% 341.09% 219.18% 100.00%
NP to SH 10,030 6,631 4,073 28,553 17,358 11,154 5,089 57.13%
  QoQ % 51.26% 62.80% -85.74% 64.49% 55.62% 119.18% -
  Horiz. % 197.09% 130.30% 80.04% 561.07% 341.09% 219.18% 100.00%
Tax Rate 17.36 % 19.18 % 25.38 % 13.12 % 15.25 % 17.69 % 18.50 % -4.15%
  QoQ % -9.49% -24.43% 93.45% -13.97% -13.79% -4.38% -
  Horiz. % 93.84% 103.68% 137.19% 70.92% 82.43% 95.62% 100.00%
Total Cost 120,628 79,489 40,879 143,265 110,442 75,681 39,586 110.04%
  QoQ % 51.75% 94.45% -71.47% 29.72% 45.93% 91.18% -
  Horiz. % 304.72% 200.80% 103.27% 361.91% 278.99% 191.18% 100.00%
Net Worth 140,353 91,450 131,581 131,333 123,632 121,185 115,120 14.11%
  QoQ % 53.48% -30.50% 0.19% 6.23% 2.02% 5.27% -
  Horiz. % 121.92% 79.44% 114.30% 114.08% 107.39% 105.27% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 7,783 2,530 - 11,129 7,417 3,709 - -
  QoQ % 207.52% 0.00% 0.00% 50.04% 99.96% 0.00% -
  Horiz. % 209.80% 68.22% 0.00% 300.02% 199.96% 100.00% -
Div Payout % 77.60 % 38.17 % - % 38.98 % 42.74 % 33.26 % - % -
  QoQ % 103.30% 0.00% 0.00% -8.80% 28.50% 0.00% -
  Horiz. % 233.31% 114.76% 0.00% 117.20% 128.50% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 140,353 91,450 131,581 131,333 123,632 121,185 115,120 14.11%
  QoQ % 53.48% -30.50% 0.19% 6.23% 2.02% 5.27% -
  Horiz. % 121.92% 79.44% 114.30% 114.08% 107.39% 105.27% 100.00%
NOSH 259,434 168,727 247,333 247,333 247,264 247,317 247,038 3.31%
  QoQ % 53.76% -31.78% 0.00% 0.03% -0.02% 0.11% -
  Horiz. % 105.02% 68.30% 100.12% 100.12% 100.09% 100.11% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.69 % 10.90 % 11.10 % 15.08 % 13.58 % 12.85 % 11.39 % -4.14%
  QoQ % -1.93% -1.80% -26.39% 11.05% 5.68% 12.82% -
  Horiz. % 93.85% 95.70% 97.45% 132.40% 119.23% 112.82% 100.00%
ROE 7.15 % 7.25 % 3.10 % 21.74 % 14.04 % 9.20 % 4.42 % 37.76%
  QoQ % -1.38% 133.87% -85.74% 54.84% 52.61% 108.14% -
  Horiz. % 161.76% 164.03% 70.14% 491.86% 317.65% 208.14% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 52.06 52.87 18.59 68.21 51.69 35.11 18.08 102.27%
  QoQ % -1.53% 184.40% -72.75% 31.96% 47.22% 94.19% -
  Horiz. % 287.94% 292.42% 102.82% 377.27% 285.90% 194.19% 100.00%
EPS 5.56 3.93 2.06 10.28 7.02 4.51 2.06 93.74%
  QoQ % 41.48% 90.78% -79.96% 46.44% 55.65% 118.93% -
  Horiz. % 269.90% 190.78% 100.00% 499.03% 340.78% 218.93% 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 0.5410 0.5420 0.5320 0.5310 0.5000 0.4900 0.4660 10.45%
  QoQ % -0.18% 1.88% 0.19% 6.20% 2.04% 5.15% -
  Horiz. % 116.09% 116.31% 114.16% 113.95% 107.30% 105.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 42.61 28.15 14.51 53.22 40.32 27.40 14.09 108.98%
  QoQ % 51.37% 94.00% -72.74% 31.99% 47.15% 94.46% -
  Horiz. % 302.41% 199.79% 102.98% 377.71% 286.16% 194.46% 100.00%
EPS 3.16 2.09 1.29 9.01 5.48 3.52 1.61 56.70%
  QoQ % 51.20% 62.02% -85.68% 64.42% 55.68% 118.63% -
  Horiz. % 196.27% 129.81% 80.12% 559.63% 340.37% 218.63% 100.00%
DPS 2.46 0.80 0.00 3.51 2.34 1.17 0.00 -
  QoQ % 207.50% 0.00% 0.00% 50.00% 100.00% 0.00% -
  Horiz. % 210.26% 68.38% 0.00% 300.00% 200.00% 100.00% -
NAPS 0.4428 0.2885 0.4151 0.4144 0.3901 0.3823 0.3632 14.11%
  QoQ % 53.48% -30.50% 0.17% 6.23% 2.04% 5.26% -
  Horiz. % 121.92% 79.43% 114.29% 114.10% 107.41% 105.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.9000 2.4100 2.5900 2.1900 2.3400 3.0000 2.2000 -
P/RPS 3.65 4.56 13.93 3.21 4.53 8.54 12.17 -55.16%
  QoQ % -19.96% -67.26% 333.96% -29.14% -46.96% -29.83% -
  Horiz. % 29.99% 37.47% 114.46% 26.38% 37.22% 70.17% 100.00%
P/EPS 49.15 61.32 157.28 18.97 33.33 66.52 106.80 -40.36%
  QoQ % -19.85% -61.01% 729.10% -43.08% -49.89% -37.72% -
  Horiz. % 46.02% 57.42% 147.27% 17.76% 31.21% 62.28% 100.00%
EY 2.03 1.63 0.64 5.27 3.00 1.50 0.94 67.00%
  QoQ % 24.54% 154.69% -87.86% 75.67% 100.00% 59.57% -
  Horiz. % 215.96% 173.40% 68.09% 560.64% 319.15% 159.57% 100.00%
DY 1.58 0.62 0.00 2.05 1.28 0.50 0.00 -
  QoQ % 154.84% 0.00% 0.00% 60.16% 156.00% 0.00% -
  Horiz. % 316.00% 124.00% 0.00% 410.00% 256.00% 100.00% -
P/NAPS 3.51 4.45 4.87 4.12 4.68 6.12 4.72 -17.90%
  QoQ % -21.12% -8.62% 18.20% -11.97% -23.53% 29.66% -
  Horiz. % 74.36% 94.28% 103.18% 87.29% 99.15% 129.66% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 03/11/17 04/08/17 05/05/17 23/02/17 04/11/16 05/08/16 05/05/16 -
Price 1.8500 2.4100 2.6600 2.3700 2.3900 3.0000 2.0000 -
P/RPS 3.55 4.56 14.31 3.47 4.62 8.54 11.06 -53.09%
  QoQ % -22.15% -68.13% 312.39% -24.89% -45.90% -22.78% -
  Horiz. % 32.10% 41.23% 129.39% 31.37% 41.77% 77.22% 100.00%
P/EPS 47.85 61.32 161.53 20.53 34.05 66.52 97.09 -37.58%
  QoQ % -21.97% -62.04% 686.80% -39.71% -48.81% -31.49% -
  Horiz. % 49.28% 63.16% 166.37% 21.15% 35.07% 68.51% 100.00%
EY 2.09 1.63 0.62 4.87 2.94 1.50 1.03 60.21%
  QoQ % 28.22% 162.90% -87.27% 65.65% 96.00% 45.63% -
  Horiz. % 202.91% 158.25% 60.19% 472.82% 285.44% 145.63% 100.00%
DY 1.62 0.62 0.00 1.90 1.26 0.50 0.00 -
  QoQ % 161.29% 0.00% 0.00% 50.79% 152.00% 0.00% -
  Horiz. % 324.00% 124.00% 0.00% 380.00% 252.00% 100.00% -
P/NAPS 3.42 4.45 5.00 4.46 4.78 6.12 4.29 -14.01%
  QoQ % -23.15% -11.00% 12.11% -6.69% -21.90% 42.66% -
  Horiz. % 79.72% 103.73% 116.55% 103.96% 111.42% 142.66% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

290  509  648  972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.355+0.06 
 MTRONIC 0.13+0.01 
 PHB 0.035+0.005 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 MTRONIC-WA 0.085+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS