Highlights

[SLP] QoQ Quarter Result on 2018-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 09-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     27.45%    YoY -     157.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 47,358 52,171 44,371 44,169 45,067 45,855 43,225 6.26%
  QoQ % -9.23% 17.58% 0.46% -1.99% -1.72% 6.08% -
  Horiz. % 109.56% 120.70% 102.65% 102.18% 104.26% 106.08% 100.00%
PBT 6,790 7,869 7,400 6,288 6,930 5,440 5,185 19.64%
  QoQ % -13.71% 6.34% 17.68% -9.26% 27.39% 4.92% -
  Horiz. % 130.95% 151.76% 142.72% 121.27% 133.65% 104.92% 100.00%
Tax 476 -1,641 -811 -1,118 -2,155 -725 -570 -
  QoQ % 129.01% -102.34% 27.46% 48.12% -197.24% -27.19% -
  Horiz. % -83.51% 287.89% 142.28% 196.14% 378.07% 127.19% 100.00%
NP 7,266 6,228 6,589 5,170 4,775 4,715 4,615 35.22%
  QoQ % 16.67% -5.48% 27.45% 8.27% 1.27% 2.17% -
  Horiz. % 157.44% 134.95% 142.77% 112.03% 103.47% 102.17% 100.00%
NP to SH 7,266 6,228 6,589 5,170 1,618 3,399 2,557 100.24%
  QoQ % 16.67% -5.48% 27.45% 219.53% -52.40% 32.93% -
  Horiz. % 284.16% 243.57% 257.68% 202.19% 63.28% 132.93% 100.00%
Tax Rate -7.01 % 20.85 % 10.96 % 17.78 % 31.10 % 13.33 % 10.99 % -
  QoQ % -133.62% 90.24% -38.36% -42.83% 133.31% 21.29% -
  Horiz. % -63.79% 189.72% 99.73% 161.78% 282.98% 121.29% 100.00%
Total Cost 40,092 45,943 37,782 38,999 40,292 41,140 38,610 2.54%
  QoQ % -12.74% 21.60% -3.12% -3.21% -2.06% 6.55% -
  Horiz. % 103.84% 118.99% 97.86% 101.01% 104.36% 106.55% 100.00%
Net Worth 181,491 178,765 175,278 164,819 145,458 140,353 74,111 81.39%
  QoQ % 1.52% 1.99% 6.35% 13.31% 3.64% 89.38% -
  Horiz. % 244.89% 241.21% 236.51% 222.39% 196.27% 189.38% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,759 4,754 4,754 - 4,109 3,891 2,051 75.00%
  QoQ % 0.10% 0.00% 0.00% 0.00% 5.59% 89.73% -
  Horiz. % 232.04% 231.80% 231.80% 0.00% 200.34% 189.73% 100.00%
Div Payout % 65.50 % 76.34 % 72.16 % - % 253.96 % 114.49 % 80.21 % -12.60%
  QoQ % -14.20% 5.79% 0.00% 0.00% 121.82% 42.74% -
  Horiz. % 81.66% 95.18% 89.96% 0.00% 316.62% 142.74% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 181,491 178,765 175,278 164,819 145,458 140,353 74,111 81.39%
  QoQ % 1.52% 1.99% 6.35% 13.31% 3.64% 89.38% -
  Horiz. % 244.89% 241.21% 236.51% 222.39% 196.27% 189.38% 100.00%
NOSH 317,292 316,959 316,959 316,959 273,934 259,434 136,737 75.00%
  QoQ % 0.10% 0.00% 0.00% 15.71% 5.59% 89.73% -
  Horiz. % 232.04% 231.80% 231.80% 231.80% 200.34% 189.73% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.34 % 11.94 % 14.85 % 11.71 % 10.60 % 10.28 % 10.68 % 27.22%
  QoQ % 28.48% -19.60% 26.81% 10.47% 3.11% -3.75% -
  Horiz. % 143.63% 111.80% 139.04% 109.64% 99.25% 96.25% 100.00%
ROE 4.00 % 3.48 % 3.76 % 3.14 % 1.11 % 2.42 % 3.45 % 10.33%
  QoQ % 14.94% -7.45% 19.75% 182.88% -54.13% -29.86% -
  Horiz. % 115.94% 100.87% 108.99% 91.01% 32.17% 70.14% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.93 16.46 14.00 13.94 16.45 17.68 31.61 -39.27%
  QoQ % -9.30% 17.57% 0.43% -15.26% -6.96% -44.07% -
  Horiz. % 47.23% 52.07% 44.29% 44.10% 52.04% 55.93% 100.00%
EPS 2.29 1.96 2.08 1.63 1.55 1.82 1.87 14.42%
  QoQ % 16.84% -5.77% 27.61% 5.16% -14.84% -2.67% -
  Horiz. % 122.46% 104.81% 111.23% 87.17% 82.89% 97.33% 100.00%
DPS 1.50 1.50 1.50 0.00 1.50 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.5720 0.5640 0.5530 0.5200 0.5310 0.5410 0.5420 3.65%
  QoQ % 1.42% 1.99% 6.35% -2.07% -1.85% -0.18% -
  Horiz. % 105.54% 104.06% 102.03% 95.94% 97.97% 99.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.93 16.44 13.98 13.92 14.20 14.45 13.62 6.30%
  QoQ % -9.18% 17.60% 0.43% -1.97% -1.73% 6.09% -
  Horiz. % 109.62% 120.70% 102.64% 102.20% 104.26% 106.09% 100.00%
EPS 2.29 1.96 2.08 1.63 0.51 1.07 0.81 99.56%
  QoQ % 16.84% -5.77% 27.61% 219.61% -52.34% 32.10% -
  Horiz. % 282.72% 241.98% 256.79% 201.23% 62.96% 132.10% 100.00%
DPS 1.50 1.50 1.50 0.00 1.30 1.23 0.65 74.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.69% 89.23% -
  Horiz. % 230.77% 230.77% 230.77% 0.00% 200.00% 189.23% 100.00%
NAPS 0.5720 0.5634 0.5524 0.5195 0.4584 0.4423 0.2336 81.37%
  QoQ % 1.53% 1.99% 6.33% 13.33% 3.64% 89.34% -
  Horiz. % 244.86% 241.18% 236.47% 222.39% 196.23% 189.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.1600 1.1200 0.8400 1.1700 1.8200 1.9000 2.4100 -
P/RPS 7.77 6.80 6.00 8.40 11.06 10.75 7.62 1.30%
  QoQ % 14.26% 13.33% -28.57% -24.05% 2.88% 41.08% -
  Horiz. % 101.97% 89.24% 78.74% 110.24% 145.14% 141.08% 100.00%
P/EPS 50.66 57.00 40.41 71.73 308.13 145.02 128.88 -46.25%
  QoQ % -11.12% 41.05% -43.66% -76.72% 112.47% 12.52% -
  Horiz. % 39.31% 44.23% 31.35% 55.66% 239.08% 112.52% 100.00%
EY 1.97 1.75 2.47 1.39 0.32 0.69 0.78 85.15%
  QoQ % 12.57% -29.15% 77.70% 334.37% -53.62% -11.54% -
  Horiz. % 252.56% 224.36% 316.67% 178.21% 41.03% 88.46% 100.00%
DY 1.29 1.34 1.79 0.00 0.82 0.79 0.62 62.76%
  QoQ % -3.73% -25.14% 0.00% 0.00% 3.80% 27.42% -
  Horiz. % 208.06% 216.13% 288.71% 0.00% 132.26% 127.42% 100.00%
P/NAPS 2.03 1.99 1.52 2.25 3.43 3.51 4.45 -40.66%
  QoQ % 2.01% 30.92% -32.44% -34.40% -2.28% -21.12% -
  Horiz. % 45.62% 44.72% 34.16% 50.56% 77.08% 78.88% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 09/11/18 09/11/18 09/11/18 28/03/18 03/11/17 04/08/17 -
Price 1.3100 1.0600 1.0600 1.0600 1.2000 1.8500 2.4100 -
P/RPS 8.78 6.44 7.57 7.61 7.29 10.47 7.62 9.88%
  QoQ % 36.34% -14.93% -0.53% 4.39% -30.37% 37.40% -
  Horiz. % 115.22% 84.51% 99.34% 99.87% 95.67% 137.40% 100.00%
P/EPS 57.21 53.95 50.99 64.99 203.16 141.20 128.88 -41.72%
  QoQ % 6.04% 5.81% -21.54% -68.01% 43.88% 9.56% -
  Horiz. % 44.39% 41.86% 39.56% 50.43% 157.64% 109.56% 100.00%
EY 1.75 1.85 1.96 1.54 0.49 0.71 0.78 71.13%
  QoQ % -5.41% -5.61% 27.27% 214.29% -30.99% -8.97% -
  Horiz. % 224.36% 237.18% 251.28% 197.44% 62.82% 91.03% 100.00%
DY 1.15 1.42 1.42 0.00 1.25 0.81 0.62 50.79%
  QoQ % -19.01% 0.00% 0.00% 0.00% 54.32% 30.65% -
  Horiz. % 185.48% 229.03% 229.03% 0.00% 201.61% 130.65% 100.00%
P/NAPS 2.29 1.88 1.92 2.04 2.26 3.42 4.45 -35.71%
  QoQ % 21.81% -2.08% -5.88% -9.73% -33.92% -23.15% -
  Horiz. % 51.46% 42.25% 43.15% 45.84% 50.79% 76.85% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
6. This Stock Will Fly On Monday - Herbert Chua Herbert
7. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers