Highlights

[SLP] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 05-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -81.35%    YoY -     14.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 168,697 127,800 86,835 44,675 172,432 126,605 83,944 58.91%
  QoQ % 32.00% 47.18% 94.37% -74.09% 36.20% 50.82% -
  Horiz. % 200.96% 152.24% 103.44% 53.22% 205.41% 150.82% 100.00%
PBT 29,271 20,481 13,552 6,244 34,841 26,324 14,687 58.04%
  QoQ % 42.92% 51.13% 117.04% -82.08% 32.35% 79.23% -
  Horiz. % 199.30% 139.45% 92.27% 42.51% 237.22% 179.23% 100.00%
Tax -3,839 -3,123 -2,398 -1,155 -7,591 -6,067 -3,821 0.31%
  QoQ % -22.93% -30.23% -107.62% 84.78% -25.12% -58.78% -
  Horiz. % 100.47% 81.73% 62.76% 30.23% 198.67% 158.78% 100.00%
NP 25,432 17,358 11,154 5,089 27,250 20,257 10,866 75.83%
  QoQ % 46.51% 55.62% 119.18% -81.32% 34.52% 86.43% -
  Horiz. % 234.05% 159.75% 102.65% 46.83% 250.78% 186.43% 100.00%
NP to SH 28,553 17,358 11,154 5,089 27,286 20,257 10,866 89.87%
  QoQ % 64.49% 55.62% 119.18% -81.35% 34.70% 86.43% -
  Horiz. % 262.77% 159.75% 102.65% 46.83% 251.11% 186.43% 100.00%
Tax Rate 13.12 % 15.25 % 17.69 % 18.50 % 21.79 % 23.05 % 26.02 % -36.52%
  QoQ % -13.97% -13.79% -4.38% -15.10% -5.47% -11.41% -
  Horiz. % 50.42% 58.61% 67.99% 71.10% 83.74% 88.59% 100.00%
Total Cost 143,265 110,442 75,681 39,586 145,182 106,348 73,078 56.32%
  QoQ % 29.72% 45.93% 91.18% -72.73% 36.52% 45.53% -
  Horiz. % 196.04% 151.13% 103.56% 54.17% 198.67% 145.53% 100.00%
Net Worth 131,333 123,632 121,185 115,120 113,898 110,560 101,234 18.86%
  QoQ % 6.23% 2.02% 5.27% 1.07% 3.02% 9.21% -
  Horiz. % 129.73% 122.12% 119.71% 113.72% 112.51% 109.21% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 11,129 7,417 3,709 - 11,142 7,420 3,712 107.21%
  QoQ % 50.04% 99.96% 0.00% 0.00% 50.16% 99.86% -
  Horiz. % 299.78% 199.80% 99.92% 0.00% 300.11% 199.86% 100.00%
Div Payout % 38.98 % 42.74 % 33.26 % - % 40.83 % 36.63 % 34.17 % 9.13%
  QoQ % -8.80% 28.50% 0.00% 0.00% 11.47% 7.20% -
  Horiz. % 114.08% 125.08% 97.34% 0.00% 119.49% 107.20% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 131,333 123,632 121,185 115,120 113,898 110,560 101,234 18.86%
  QoQ % 6.23% 2.02% 5.27% 1.07% 3.02% 9.21% -
  Horiz. % 129.73% 122.12% 119.71% 113.72% 112.51% 109.21% 100.00%
NOSH 247,333 247,264 247,317 247,038 247,604 247,338 247,517 -0.05%
  QoQ % 0.03% -0.02% 0.11% -0.23% 0.11% -0.07% -
  Horiz. % 99.93% 99.90% 99.92% 99.81% 100.04% 99.93% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.08 % 13.58 % 12.85 % 11.39 % 15.80 % 16.00 % 12.94 % 10.69%
  QoQ % 11.05% 5.68% 12.82% -27.91% -1.25% 23.65% -
  Horiz. % 116.54% 104.95% 99.30% 88.02% 122.10% 123.65% 100.00%
ROE 21.74 % 14.04 % 9.20 % 4.42 % 23.96 % 18.32 % 10.73 % 59.78%
  QoQ % 54.84% 52.61% 108.14% -81.55% 30.79% 70.74% -
  Horiz. % 202.61% 130.85% 85.74% 41.19% 223.30% 170.74% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.21 51.69 35.11 18.08 69.64 51.19 33.91 59.01%
  QoQ % 31.96% 47.22% 94.19% -74.04% 36.04% 50.96% -
  Horiz. % 201.15% 152.43% 103.54% 53.32% 205.37% 150.96% 100.00%
EPS 10.28 7.02 4.51 2.06 11.02 8.19 4.39 75.89%
  QoQ % 46.44% 55.65% 118.93% -81.31% 34.55% 86.56% -
  Horiz. % 234.17% 159.91% 102.73% 46.92% 251.03% 186.56% 100.00%
DPS 4.50 3.00 1.50 0.00 4.50 3.00 1.50 107.32%
  QoQ % 50.00% 100.00% 0.00% 0.00% 50.00% 100.00% -
  Horiz. % 300.00% 200.00% 100.00% 0.00% 300.00% 200.00% 100.00%
NAPS 0.5310 0.5000 0.4900 0.4660 0.4600 0.4470 0.4090 18.92%
  QoQ % 6.20% 2.04% 5.15% 1.30% 2.91% 9.29% -
  Horiz. % 129.83% 122.25% 119.80% 113.94% 112.47% 109.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 53.22 40.32 27.40 14.09 54.40 39.94 26.48 58.92%
  QoQ % 31.99% 47.15% 94.46% -74.10% 36.20% 50.83% -
  Horiz. % 200.98% 152.27% 103.47% 53.21% 205.44% 150.83% 100.00%
EPS 9.01 5.48 3.52 1.61 8.61 6.39 3.43 89.82%
  QoQ % 64.42% 55.68% 118.63% -81.30% 34.74% 86.30% -
  Horiz. % 262.68% 159.77% 102.62% 46.94% 251.02% 186.30% 100.00%
DPS 3.51 2.34 1.17 0.00 3.52 2.34 1.17 107.32%
  QoQ % 50.00% 100.00% 0.00% 0.00% 50.43% 100.00% -
  Horiz. % 300.00% 200.00% 100.00% 0.00% 300.85% 200.00% 100.00%
NAPS 0.4144 0.3901 0.3823 0.3632 0.3593 0.3488 0.3194 18.86%
  QoQ % 6.23% 2.04% 5.26% 1.09% 3.01% 9.20% -
  Horiz. % 129.74% 122.14% 119.69% 113.71% 112.49% 109.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.1900 2.3400 3.0000 2.2000 1.9000 1.6700 1.4400 -
P/RPS 3.21 4.53 8.54 12.17 2.73 3.26 4.25 -16.99%
  QoQ % -29.14% -46.96% -29.83% 345.79% -16.26% -23.29% -
  Horiz. % 75.53% 106.59% 200.94% 286.35% 64.24% 76.71% 100.00%
P/EPS 18.97 33.33 66.52 106.80 17.24 20.39 32.80 -30.47%
  QoQ % -43.08% -49.89% -37.72% 519.49% -15.45% -37.84% -
  Horiz. % 57.84% 101.62% 202.80% 325.61% 52.56% 62.16% 100.00%
EY 5.27 3.00 1.50 0.94 5.80 4.90 3.05 43.75%
  QoQ % 75.67% 100.00% 59.57% -83.79% 18.37% 60.66% -
  Horiz. % 172.79% 98.36% 49.18% 30.82% 190.16% 160.66% 100.00%
DY 2.05 1.28 0.50 0.00 2.37 1.80 1.04 56.89%
  QoQ % 60.16% 156.00% 0.00% 0.00% 31.67% 73.08% -
  Horiz. % 197.12% 123.08% 48.08% 0.00% 227.88% 173.08% 100.00%
P/NAPS 4.12 4.68 6.12 4.72 4.13 3.74 3.52 11.01%
  QoQ % -11.97% -23.53% 29.66% 14.29% 10.43% 6.25% -
  Horiz. % 117.05% 132.95% 173.86% 134.09% 117.33% 106.25% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 04/11/16 05/08/16 05/05/16 23/02/16 06/11/15 07/08/15 -
Price 2.3700 2.3900 3.0000 2.0000 2.2200 1.8600 1.4500 -
P/RPS 3.47 4.62 8.54 11.06 3.19 3.63 4.28 -13.00%
  QoQ % -24.89% -45.90% -22.78% 246.71% -12.12% -15.19% -
  Horiz. % 81.07% 107.94% 199.53% 258.41% 74.53% 84.81% 100.00%
P/EPS 20.53 34.05 66.52 97.09 20.15 22.71 33.03 -27.06%
  QoQ % -39.71% -48.81% -31.49% 381.84% -11.27% -31.24% -
  Horiz. % 62.16% 103.09% 201.39% 293.94% 61.01% 68.76% 100.00%
EY 4.87 2.94 1.50 1.03 4.96 4.40 3.03 37.01%
  QoQ % 65.65% 96.00% 45.63% -79.23% 12.73% 45.21% -
  Horiz. % 160.73% 97.03% 49.50% 33.99% 163.70% 145.21% 100.00%
DY 1.90 1.26 0.50 0.00 2.03 1.61 1.03 50.13%
  QoQ % 50.79% 152.00% 0.00% 0.00% 26.09% 56.31% -
  Horiz. % 184.47% 122.33% 48.54% 0.00% 197.09% 156.31% 100.00%
P/NAPS 4.46 4.78 6.12 4.29 4.83 4.16 3.55 16.35%
  QoQ % -6.69% -21.90% 42.66% -11.18% 16.11% 17.18% -
  Horiz. % 125.63% 134.65% 172.39% 120.85% 136.06% 117.18% 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.
 


 

347  313  573  1045 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.885-0.02 
 IWCITY 1.020.00 
 TDM 0.32+0.035 
 TIGER 0.13+0.01 
 RSAWIT 0.35+0.065 
 EDUSPEC 0.0250.00 
 SERBADK-WA 0.485+0.18 
 DGB 0.135+0.005 
 WCEHB 0.34+0.01 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers