Highlights

[SLP] QoQ Cumulative Quarter Result on 2014-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 29-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -77.46%    YoY -     -2.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 174,444 134,055 89,895 44,454 161,843 120,600 77,498 71.50%
  QoQ % 30.13% 49.12% 102.22% -72.53% 34.20% 55.62% -
  Horiz. % 225.09% 172.98% 116.00% 57.36% 208.84% 155.62% 100.00%
PBT 14,973 10,521 6,452 3,417 14,472 11,351 6,287 78.06%
  QoQ % 42.32% 63.07% 88.82% -76.39% 27.50% 80.55% -
  Horiz. % 238.16% 167.35% 102.62% 54.35% 230.19% 180.55% 100.00%
Tax -2,817 -2,345 -1,410 -884 -3,242 -2,371 -1,359 62.36%
  QoQ % -20.13% -66.31% -59.50% 72.73% -36.74% -74.47% -
  Horiz. % 207.28% 172.55% 103.75% 65.05% 238.56% 174.47% 100.00%
NP 12,156 8,176 5,042 2,533 11,230 8,980 4,928 82.26%
  QoQ % 48.68% 62.16% 99.05% -77.44% 25.06% 82.22% -
  Horiz. % 246.67% 165.91% 102.31% 51.40% 227.88% 182.22% 100.00%
NP to SH 12,127 8,176 5,042 2,533 11,240 8,980 4,928 81.97%
  QoQ % 48.32% 62.16% 99.05% -77.46% 25.17% 82.22% -
  Horiz. % 246.08% 165.91% 102.31% 51.40% 228.08% 182.22% 100.00%
Tax Rate 18.81 % 22.29 % 21.85 % 25.87 % 22.40 % 20.89 % 21.62 % -8.84%
  QoQ % -15.61% 2.01% -15.54% 15.49% 7.23% -3.38% -
  Horiz. % 87.00% 103.10% 101.06% 119.66% 103.61% 96.62% 100.00%
Total Cost 162,288 125,879 84,853 41,921 150,613 111,620 72,570 70.76%
  QoQ % 28.92% 48.35% 102.41% -72.17% 34.93% 53.81% -
  Horiz. % 223.63% 173.46% 116.93% 57.77% 207.54% 153.81% 100.00%
Net Worth 96,324 92,381 91,695 92,131 89,375 87,078 85,435 8.30%
  QoQ % 4.27% 0.75% -0.47% 3.08% 2.64% 1.92% -
  Horiz. % 112.75% 108.13% 107.33% 107.84% 104.61% 101.92% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,939 2,470 2,471 - 4,951 2,473 2,476 58.26%
  QoQ % 99.98% -0.06% 0.00% 0.00% 100.16% -0.10% -
  Horiz. % 199.47% 99.75% 99.81% 0.00% 199.95% 99.90% 100.00%
Div Payout % 40.73 % 30.21 % 49.02 % - % 44.05 % 27.55 % 50.25 % -13.03%
  QoQ % 34.82% -38.37% 0.00% 0.00% 59.89% -45.17% -
  Horiz. % 81.05% 60.12% 97.55% 0.00% 87.66% 54.83% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 96,324 92,381 91,695 92,131 89,375 87,078 85,435 8.30%
  QoQ % 4.27% 0.75% -0.47% 3.08% 2.64% 1.92% -
  Horiz. % 112.75% 108.13% 107.33% 107.84% 104.61% 101.92% 100.00%
NOSH 246,985 247,009 247,156 248,333 247,577 247,382 247,638 -0.18%
  QoQ % -0.01% -0.06% -0.47% 0.31% 0.08% -0.10% -
  Horiz. % 99.74% 99.75% 99.81% 100.28% 99.98% 99.90% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.97 % 6.10 % 5.61 % 5.70 % 6.94 % 7.45 % 6.36 % 6.28%
  QoQ % 14.26% 8.73% -1.58% -17.87% -6.85% 17.14% -
  Horiz. % 109.59% 95.91% 88.21% 89.62% 109.12% 117.14% 100.00%
ROE 12.59 % 8.85 % 5.50 % 2.75 % 12.58 % 10.31 % 5.77 % 67.99%
  QoQ % 42.26% 60.91% 100.00% -78.14% 22.02% 78.68% -
  Horiz. % 218.20% 153.38% 95.32% 47.66% 218.02% 178.68% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 70.63 54.27 36.37 17.90 65.37 48.75 31.29 71.82%
  QoQ % 30.15% 49.22% 103.18% -72.62% 34.09% 55.80% -
  Horiz. % 225.73% 173.44% 116.24% 57.21% 208.92% 155.80% 100.00%
EPS 4.91 3.31 2.04 1.02 4.54 3.63 1.99 82.29%
  QoQ % 48.34% 62.25% 100.00% -77.53% 25.07% 82.41% -
  Horiz. % 246.73% 166.33% 102.51% 51.26% 228.14% 182.41% 100.00%
DPS 2.00 1.00 1.00 0.00 2.00 1.00 1.00 58.54%
  QoQ % 100.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 0.00% 200.00% 100.00% 100.00%
NAPS 0.3900 0.3740 0.3710 0.3710 0.3610 0.3520 0.3450 8.49%
  QoQ % 4.28% 0.81% 0.00% 2.77% 2.56% 2.03% -
  Horiz. % 113.04% 108.41% 107.54% 107.54% 104.64% 102.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 55.04 42.29 28.36 14.03 51.06 38.05 24.45 71.51%
  QoQ % 30.15% 49.12% 102.14% -72.52% 34.19% 55.62% -
  Horiz. % 225.11% 172.97% 115.99% 57.38% 208.83% 155.62% 100.00%
EPS 3.83 2.58 1.59 0.80 3.55 2.83 1.55 82.47%
  QoQ % 48.45% 62.26% 98.75% -77.46% 25.44% 82.58% -
  Horiz. % 247.10% 166.45% 102.58% 51.61% 229.03% 182.58% 100.00%
DPS 1.56 0.78 0.78 0.00 1.56 0.78 0.78 58.54%
  QoQ % 100.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 0.00% 200.00% 100.00% 100.00%
NAPS 0.3039 0.2915 0.2893 0.2907 0.2820 0.2747 0.2695 8.31%
  QoQ % 4.25% 0.76% -0.48% 3.09% 2.66% 1.93% -
  Horiz. % 112.76% 108.16% 107.35% 107.87% 104.64% 101.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.5900 0.6400 0.4900 0.4500 0.4300 0.4000 0.3750 -
P/RPS 0.84 1.18 1.35 2.51 0.66 0.82 1.20 -21.11%
  QoQ % -28.81% -12.59% -46.22% 280.30% -19.51% -31.67% -
  Horiz. % 70.00% 98.33% 112.50% 209.17% 55.00% 68.33% 100.00%
P/EPS 12.02 19.34 24.02 44.12 9.47 11.02 18.84 -25.83%
  QoQ % -37.85% -19.48% -45.56% 365.89% -14.07% -41.51% -
  Horiz. % 63.80% 102.65% 127.49% 234.18% 50.27% 58.49% 100.00%
EY 8.32 5.17 4.16 2.27 10.56 9.08 5.31 34.79%
  QoQ % 60.93% 24.28% 83.26% -78.50% 16.30% 71.00% -
  Horiz. % 156.69% 97.36% 78.34% 42.75% 198.87% 171.00% 100.00%
DY 3.39 1.56 2.04 0.00 4.65 2.50 2.67 17.20%
  QoQ % 117.31% -23.53% 0.00% 0.00% 86.00% -6.37% -
  Horiz. % 126.97% 58.43% 76.40% 0.00% 174.16% 93.63% 100.00%
P/NAPS 1.51 1.71 1.32 1.21 1.19 1.14 1.09 24.20%
  QoQ % -11.70% 29.55% 9.09% 1.68% 4.39% 4.59% -
  Horiz. % 138.53% 156.88% 121.10% 111.01% 109.17% 104.59% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 07/11/14 07/08/14 29/04/14 25/02/14 15/11/13 19/08/13 -
Price 0.7000 0.7400 0.5500 0.5100 0.4550 0.4000 0.3950 -
P/RPS 0.99 1.36 1.51 2.85 0.70 0.82 1.26 -14.81%
  QoQ % -27.21% -9.93% -47.02% 307.14% -14.63% -34.92% -
  Horiz. % 78.57% 107.94% 119.84% 226.19% 55.56% 65.08% 100.00%
P/EPS 14.26 22.36 26.96 50.00 10.02 11.02 19.85 -19.74%
  QoQ % -36.23% -17.06% -46.08% 399.00% -9.07% -44.48% -
  Horiz. % 71.84% 112.64% 135.82% 251.89% 50.48% 55.52% 100.00%
EY 7.01 4.47 3.71 2.00 9.98 9.08 5.04 24.53%
  QoQ % 56.82% 20.49% 85.50% -79.96% 9.91% 80.16% -
  Horiz. % 139.09% 88.69% 73.61% 39.68% 198.02% 180.16% 100.00%
DY 2.86 1.35 1.82 0.00 4.40 2.50 2.53 8.49%
  QoQ % 111.85% -25.82% 0.00% 0.00% 76.00% -1.19% -
  Horiz. % 113.04% 53.36% 71.94% 0.00% 173.91% 98.81% 100.00%
P/NAPS 1.79 1.98 1.48 1.37 1.26 1.14 1.14 34.98%
  QoQ % -9.60% 33.78% 8.03% 8.73% 10.53% 0.00% -
  Horiz. % 157.02% 173.68% 129.82% 120.18% 110.53% 100.00% 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.
 


 

150  137  427  1471 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DYNACIA 0.0950.00 
 MTRONIC-OR 0.005-0.025 
 PERDANA 0.435+0.005 
 SAPNRG-WA 0.15+0.015 
 HSI-C5D 0.415+0.015 
 JAG 0.0550.00 
 SENDAI 0.505+0.03 
 HSI-H6F 0.19-0.01 
 SAPNRG 0.345+0.005 
 HIBISCS 1.05+0.02 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. Intraday Only - Dayang after Oversold. Going to rebound later? Oversold Chart
7. Dayang snaps rally after downgrade, short selling suspended Good Articles to Share
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers