Highlights

[SLP] QoQ Quarter Result on 2015-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 06-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     46.48%    YoY -     199.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 42,160 44,675 45,827 42,661 42,516 41,428 40,389 2.90%
  QoQ % -5.63% -2.51% 7.42% 0.34% 2.63% 2.57% -
  Horiz. % 104.38% 110.61% 113.46% 105.63% 105.27% 102.57% 100.00%
PBT 7,308 6,244 8,517 11,637 8,643 6,044 4,452 39.20%
  QoQ % 17.04% -26.69% -26.81% 34.64% 43.00% 35.76% -
  Horiz. % 164.15% 140.25% 191.31% 261.39% 194.14% 135.76% 100.00%
Tax -1,243 -1,155 -1,524 -2,246 -2,232 -1,589 -472 90.81%
  QoQ % -7.62% 24.21% 32.15% -0.63% -40.47% -236.65% -
  Horiz. % 263.35% 244.70% 322.88% 475.85% 472.88% 336.65% 100.00%
NP 6,065 5,089 6,993 9,391 6,411 4,455 3,980 32.46%
  QoQ % 19.18% -27.23% -25.54% 46.48% 43.91% 11.93% -
  Horiz. % 152.39% 127.86% 175.70% 235.95% 161.08% 111.93% 100.00%
NP to SH 6,065 5,089 7,029 9,391 6,411 4,455 3,951 33.11%
  QoQ % 19.18% -27.60% -25.15% 46.48% 43.91% 12.76% -
  Horiz. % 153.51% 128.80% 177.90% 237.69% 162.26% 112.76% 100.00%
Tax Rate 17.01 % 18.50 % 17.89 % 19.30 % 25.82 % 26.29 % 10.60 % 37.11%
  QoQ % -8.05% 3.41% -7.31% -25.25% -1.79% 148.02% -
  Horiz. % 160.47% 174.53% 168.77% 182.08% 243.58% 248.02% 100.00%
Total Cost 36,095 39,586 38,834 33,270 36,105 36,973 36,409 -0.58%
  QoQ % -8.82% 1.94% 16.72% -7.85% -2.35% 1.55% -
  Horiz. % 99.14% 108.73% 106.66% 91.38% 99.17% 101.55% 100.00%
Net Worth 121,299 115,120 114,252 110,467 101,239 98,505 95,707 17.13%
  QoQ % 5.37% 0.76% 3.43% 9.12% 2.78% 2.92% -
  Horiz. % 126.74% 120.28% 119.38% 115.42% 105.78% 102.92% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 3,713 - 3,725 3,706 3,712 - 2,454 31.83%
  QoQ % 0.00% 0.00% 0.50% -0.16% 0.00% 0.00% -
  Horiz. % 151.31% 0.00% 151.82% 151.06% 151.30% 0.00% 100.00%
Div Payout % 61.22 % - % 53.00 % 39.47 % 57.92 % - % 62.11 % -0.96%
  QoQ % 0.00% 0.00% 34.28% -31.85% 0.00% 0.00% -
  Horiz. % 98.57% 0.00% 85.33% 63.55% 93.25% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 121,299 115,120 114,252 110,467 101,239 98,505 95,707 17.13%
  QoQ % 5.37% 0.76% 3.43% 9.12% 2.78% 2.92% -
  Horiz. % 126.74% 120.28% 119.38% 115.42% 105.78% 102.92% 100.00%
NOSH 247,551 247,038 248,374 247,131 247,528 247,500 245,403 0.58%
  QoQ % 0.21% -0.54% 0.50% -0.16% 0.01% 0.85% -
  Horiz. % 100.88% 100.67% 101.21% 100.70% 100.87% 100.85% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 14.39 % 11.39 % 15.26 % 22.01 % 15.08 % 10.75 % 9.85 % 28.78%
  QoQ % 26.34% -25.36% -30.67% 45.95% 40.28% 9.14% -
  Horiz. % 146.09% 115.63% 154.92% 223.45% 153.10% 109.14% 100.00%
ROE 5.00 % 4.42 % 6.15 % 8.50 % 6.33 % 4.52 % 4.13 % 13.60%
  QoQ % 13.12% -28.13% -27.65% 34.28% 40.04% 9.44% -
  Horiz. % 121.07% 107.02% 148.91% 205.81% 153.27% 109.44% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.03 18.08 18.45 17.26 17.18 16.74 16.46 2.30%
  QoQ % -5.81% -2.01% 6.89% 0.47% 2.63% 1.70% -
  Horiz. % 103.46% 109.84% 112.09% 104.86% 104.37% 101.70% 100.00%
EPS 2.45 2.06 2.83 3.80 2.59 1.80 1.61 32.33%
  QoQ % 18.93% -27.21% -25.53% 46.72% 43.89% 11.80% -
  Horiz. % 152.17% 127.95% 175.78% 236.02% 160.87% 111.80% 100.00%
DPS 1.50 0.00 1.50 1.50 1.50 0.00 1.00 31.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 150.00% 150.00% 150.00% 0.00% 100.00%
NAPS 0.4900 0.4660 0.4600 0.4470 0.4090 0.3980 0.3900 16.45%
  QoQ % 5.15% 1.30% 2.91% 9.29% 2.76% 2.05% -
  Horiz. % 125.64% 119.49% 117.95% 114.62% 104.87% 102.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,380
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.30 14.09 14.46 13.46 13.41 13.07 12.74 2.91%
  QoQ % -5.61% -2.56% 7.43% 0.37% 2.60% 2.59% -
  Horiz. % 104.40% 110.60% 113.50% 105.65% 105.26% 102.59% 100.00%
EPS 1.91 1.61 2.22 2.96 2.02 1.41 1.25 32.70%
  QoQ % 18.63% -27.48% -25.00% 46.53% 43.26% 12.80% -
  Horiz. % 152.80% 128.80% 177.60% 236.80% 161.60% 112.80% 100.00%
DPS 1.17 0.00 1.18 1.17 1.17 0.00 0.77 32.20%
  QoQ % 0.00% 0.00% 0.85% 0.00% 0.00% 0.00% -
  Horiz. % 151.95% 0.00% 153.25% 151.95% 151.95% 0.00% 100.00%
NAPS 0.3827 0.3632 0.3605 0.3485 0.3194 0.3108 0.3020 17.12%
  QoQ % 5.37% 0.75% 3.44% 9.11% 2.77% 2.91% -
  Horiz. % 126.72% 120.26% 119.37% 115.40% 105.76% 102.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.0000 2.2000 1.9000 1.6700 1.4400 0.8200 0.5900 -
P/RPS 17.62 12.17 10.30 9.67 8.38 4.90 3.58 189.63%
  QoQ % 44.78% 18.16% 6.51% 15.39% 71.02% 36.87% -
  Horiz. % 492.18% 339.94% 287.71% 270.11% 234.08% 136.87% 100.00%
P/EPS 122.45 106.80 67.14 43.95 55.60 45.56 36.65 123.65%
  QoQ % 14.65% 59.07% 52.76% -20.95% 22.04% 24.31% -
  Horiz. % 334.11% 291.41% 183.19% 119.92% 151.71% 124.31% 100.00%
EY 0.82 0.94 1.49 2.28 1.80 2.20 2.73 -55.18%
  QoQ % -12.77% -36.91% -34.65% 26.67% -18.18% -19.41% -
  Horiz. % 30.04% 34.43% 54.58% 83.52% 65.93% 80.59% 100.00%
DY 0.50 0.00 0.79 0.90 1.04 0.00 1.69 -55.63%
  QoQ % 0.00% 0.00% -12.22% -13.46% 0.00% 0.00% -
  Horiz. % 29.59% 0.00% 46.75% 53.25% 61.54% 0.00% 100.00%
P/NAPS 6.12 4.72 4.13 3.74 3.52 2.06 1.51 154.42%
  QoQ % 29.66% 14.29% 10.43% 6.25% 70.87% 36.42% -
  Horiz. % 405.30% 312.58% 273.51% 247.68% 233.11% 136.42% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 05/08/16 05/05/16 23/02/16 06/11/15 07/08/15 11/05/15 24/02/15 -
Price 3.0000 2.0000 2.2200 1.8600 1.4500 1.0400 0.7000 -
P/RPS 17.62 11.06 12.03 10.77 8.44 6.21 4.25 158.30%
  QoQ % 59.31% -8.06% 11.70% 27.61% 35.91% 46.12% -
  Horiz. % 414.59% 260.24% 283.06% 253.41% 198.59% 146.12% 100.00%
P/EPS 122.45 97.09 78.45 48.95 55.98 57.78 43.48 99.55%
  QoQ % 26.12% 23.76% 60.27% -12.56% -3.12% 32.89% -
  Horiz. % 281.62% 223.30% 180.43% 112.58% 128.75% 132.89% 100.00%
EY 0.82 1.03 1.27 2.04 1.79 1.73 2.30 -49.75%
  QoQ % -20.39% -18.90% -37.75% 13.97% 3.47% -24.78% -
  Horiz. % 35.65% 44.78% 55.22% 88.70% 77.83% 75.22% 100.00%
DY 0.50 0.00 0.68 0.81 1.03 0.00 1.43 -50.40%
  QoQ % 0.00% 0.00% -16.05% -21.36% 0.00% 0.00% -
  Horiz. % 34.97% 0.00% 47.55% 56.64% 72.03% 0.00% 100.00%
P/NAPS 6.12 4.29 4.83 4.16 3.55 2.61 1.79 127.12%
  QoQ % 42.66% -11.18% 16.11% 17.18% 36.02% 45.81% -
  Horiz. % 341.90% 239.66% 269.83% 232.40% 198.32% 145.81% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers