Highlights

[SLP] QoQ Cumulative Quarter Result on 2015-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 11-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -63.26%    YoY -     75.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 172,432 126,605 83,944 41,428 174,444 134,055 89,895 54.20%
  QoQ % 36.20% 50.82% 102.63% -76.25% 30.13% 49.12% -
  Horiz. % 191.81% 140.84% 93.38% 46.08% 194.05% 149.12% 100.00%
PBT 34,841 26,324 14,687 6,044 14,973 10,521 6,452 206.85%
  QoQ % 32.35% 79.23% 143.00% -59.63% 42.32% 63.07% -
  Horiz. % 540.00% 408.00% 227.63% 93.68% 232.07% 163.07% 100.00%
Tax -7,591 -6,067 -3,821 -1,589 -2,817 -2,345 -1,410 206.24%
  QoQ % -25.12% -58.78% -140.47% 43.59% -20.13% -66.31% -
  Horiz. % 538.37% 430.28% 270.99% 112.70% 199.79% 166.31% 100.00%
NP 27,250 20,257 10,866 4,455 12,156 8,176 5,042 207.03%
  QoQ % 34.52% 86.43% 143.91% -63.35% 48.68% 62.16% -
  Horiz. % 540.46% 401.77% 215.51% 88.36% 241.09% 162.16% 100.00%
NP to SH 27,286 20,257 10,866 4,455 12,127 8,176 5,042 207.30%
  QoQ % 34.70% 86.43% 143.91% -63.26% 48.32% 62.16% -
  Horiz. % 541.17% 401.77% 215.51% 88.36% 240.52% 162.16% 100.00%
Tax Rate 21.79 % 23.05 % 26.02 % 26.29 % 18.81 % 22.29 % 21.85 % -0.18%
  QoQ % -5.47% -11.41% -1.03% 39.77% -15.61% 2.01% -
  Horiz. % 99.73% 105.49% 119.08% 120.32% 86.09% 102.01% 100.00%
Total Cost 145,182 106,348 73,078 36,973 162,288 125,879 84,853 42.91%
  QoQ % 36.52% 45.53% 97.65% -77.22% 28.92% 48.35% -
  Horiz. % 171.10% 125.33% 86.12% 43.57% 191.26% 148.35% 100.00%
Net Worth 113,898 110,560 101,234 98,505 96,324 92,381 91,695 15.51%
  QoQ % 3.02% 9.21% 2.77% 2.26% 4.27% 0.75% -
  Horiz. % 124.21% 120.57% 110.40% 107.43% 105.05% 100.75% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 11,142 7,420 3,712 - 4,939 2,470 2,471 172.15%
  QoQ % 50.16% 99.86% 0.00% 0.00% 99.98% -0.06% -
  Horiz. % 450.81% 300.22% 150.22% 0.00% 199.86% 99.94% 100.00%
Div Payout % 40.83 % 36.63 % 34.17 % - % 40.73 % 30.21 % 49.02 % -11.44%
  QoQ % 11.47% 7.20% 0.00% 0.00% 34.82% -38.37% -
  Horiz. % 83.29% 74.72% 69.71% 0.00% 83.09% 61.63% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 113,898 110,560 101,234 98,505 96,324 92,381 91,695 15.51%
  QoQ % 3.02% 9.21% 2.77% 2.26% 4.27% 0.75% -
  Horiz. % 124.21% 120.57% 110.40% 107.43% 105.05% 100.75% 100.00%
NOSH 247,604 247,338 247,517 247,500 246,985 247,009 247,156 0.12%
  QoQ % 0.11% -0.07% 0.01% 0.21% -0.01% -0.06% -
  Horiz. % 100.18% 100.07% 100.15% 100.14% 99.93% 99.94% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.80 % 16.00 % 12.94 % 10.75 % 6.97 % 6.10 % 5.61 % 99.06%
  QoQ % -1.25% 23.65% 20.37% 54.23% 14.26% 8.73% -
  Horiz. % 281.64% 285.20% 230.66% 191.62% 124.24% 108.73% 100.00%
ROE 23.96 % 18.32 % 10.73 % 4.52 % 12.59 % 8.85 % 5.50 % 166.02%
  QoQ % 30.79% 70.74% 137.39% -64.10% 42.26% 60.91% -
  Horiz. % 435.64% 333.09% 195.09% 82.18% 228.91% 160.91% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 69.64 51.19 33.91 16.74 70.63 54.27 36.37 54.02%
  QoQ % 36.04% 50.96% 102.57% -76.30% 30.15% 49.22% -
  Horiz. % 191.48% 140.75% 93.24% 46.03% 194.20% 149.22% 100.00%
EPS 11.02 8.19 4.39 1.80 4.91 3.31 2.04 206.93%
  QoQ % 34.55% 86.56% 143.89% -63.34% 48.34% 62.25% -
  Horiz. % 540.20% 401.47% 215.20% 88.24% 240.69% 162.25% 100.00%
DPS 4.50 3.00 1.50 0.00 2.00 1.00 1.00 171.82%
  QoQ % 50.00% 100.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 450.00% 300.00% 150.00% 0.00% 200.00% 100.00% 100.00%
NAPS 0.4600 0.4470 0.4090 0.3980 0.3900 0.3740 0.3710 15.37%
  QoQ % 2.91% 9.29% 2.76% 2.05% 4.28% 0.81% -
  Horiz. % 123.99% 120.49% 110.24% 107.28% 105.12% 100.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,380
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 54.40 39.94 26.48 13.07 55.04 42.29 28.36 54.20%
  QoQ % 36.20% 50.83% 102.60% -76.25% 30.15% 49.12% -
  Horiz. % 191.82% 140.83% 93.37% 46.09% 194.08% 149.12% 100.00%
EPS 8.61 6.39 3.43 1.41 3.83 2.58 1.59 207.42%
  QoQ % 34.74% 86.30% 143.26% -63.19% 48.45% 62.26% -
  Horiz. % 541.51% 401.89% 215.72% 88.68% 240.88% 162.26% 100.00%
DPS 3.52 2.34 1.17 0.00 1.56 0.78 0.78 172.34%
  QoQ % 50.43% 100.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 451.28% 300.00% 150.00% 0.00% 200.00% 100.00% 100.00%
NAPS 0.3593 0.3488 0.3194 0.3108 0.3039 0.2915 0.2893 15.50%
  QoQ % 3.01% 9.20% 2.77% 2.27% 4.25% 0.76% -
  Horiz. % 124.20% 120.57% 110.40% 107.43% 105.05% 100.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.9000 1.6700 1.4400 0.8200 0.5900 0.6400 0.4900 -
P/RPS 2.73 3.26 4.25 4.90 0.84 1.18 1.35 59.71%
  QoQ % -16.26% -23.29% -13.27% 483.33% -28.81% -12.59% -
  Horiz. % 202.22% 241.48% 314.81% 362.96% 62.22% 87.41% 100.00%
P/EPS 17.24 20.39 32.80 45.56 12.02 19.34 24.02 -19.79%
  QoQ % -15.45% -37.84% -28.01% 279.03% -37.85% -19.48% -
  Horiz. % 71.77% 84.89% 136.55% 189.68% 50.04% 80.52% 100.00%
EY 5.80 4.90 3.05 2.20 8.32 5.17 4.16 24.73%
  QoQ % 18.37% 60.66% 38.64% -73.56% 60.93% 24.28% -
  Horiz. % 139.42% 117.79% 73.32% 52.88% 200.00% 124.28% 100.00%
DY 2.37 1.80 1.04 0.00 3.39 1.56 2.04 10.48%
  QoQ % 31.67% 73.08% 0.00% 0.00% 117.31% -23.53% -
  Horiz. % 116.18% 88.24% 50.98% 0.00% 166.18% 76.47% 100.00%
P/NAPS 4.13 3.74 3.52 2.06 1.51 1.71 1.32 113.48%
  QoQ % 10.43% 6.25% 70.87% 36.42% -11.70% 29.55% -
  Horiz. % 312.88% 283.33% 266.67% 156.06% 114.39% 129.55% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 06/11/15 07/08/15 11/05/15 24/02/15 07/11/14 07/08/14 -
Price 2.2200 1.8600 1.4500 1.0400 0.7000 0.7400 0.5500 -
P/RPS 3.19 3.63 4.28 6.21 0.99 1.36 1.51 64.42%
  QoQ % -12.12% -15.19% -31.08% 527.27% -27.21% -9.93% -
  Horiz. % 211.26% 240.40% 283.44% 411.26% 65.56% 90.07% 100.00%
P/EPS 20.15 22.71 33.03 57.78 14.26 22.36 26.96 -17.60%
  QoQ % -11.27% -31.24% -42.83% 305.19% -36.23% -17.06% -
  Horiz. % 74.74% 84.24% 122.51% 214.32% 52.89% 82.94% 100.00%
EY 4.96 4.40 3.03 1.73 7.01 4.47 3.71 21.29%
  QoQ % 12.73% 45.21% 75.14% -75.32% 56.82% 20.49% -
  Horiz. % 133.69% 118.60% 81.67% 46.63% 188.95% 120.49% 100.00%
DY 2.03 1.61 1.03 0.00 2.86 1.35 1.82 7.53%
  QoQ % 26.09% 56.31% 0.00% 0.00% 111.85% -25.82% -
  Horiz. % 111.54% 88.46% 56.59% 0.00% 157.14% 74.18% 100.00%
P/NAPS 4.83 4.16 3.55 2.61 1.79 1.98 1.48 119.54%
  QoQ % 16.11% 17.18% 36.02% 45.81% -9.60% 33.78% -
  Horiz. % 326.35% 281.08% 239.86% 176.35% 120.95% 133.78% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers