Highlights

[SLP] QoQ Quarter Result on 2014-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     26.07%    YoY -     74.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 42,661 42,516 41,428 40,389 44,160 45,441 44,454 -2.70%
  QoQ % 0.34% 2.63% 2.57% -8.54% -2.82% 2.22% -
  Horiz. % 95.97% 95.64% 93.19% 90.86% 99.34% 102.22% 100.00%
PBT 11,637 8,643 6,044 4,452 4,069 3,035 3,417 126.19%
  QoQ % 34.64% 43.00% 35.76% 9.41% 34.07% -11.18% -
  Horiz. % 340.56% 252.94% 176.88% 130.29% 119.08% 88.82% 100.00%
Tax -2,246 -2,232 -1,589 -472 -935 -526 -884 86.09%
  QoQ % -0.63% -40.47% -236.65% 49.52% -77.76% 40.50% -
  Horiz. % 254.07% 252.49% 179.75% 53.39% 105.77% 59.50% 100.00%
NP 9,391 6,411 4,455 3,980 3,134 2,509 2,533 139.35%
  QoQ % 46.48% 43.91% 11.93% 26.99% 24.91% -0.95% -
  Horiz. % 370.75% 253.10% 175.88% 157.13% 123.73% 99.05% 100.00%
NP to SH 9,391 6,411 4,455 3,951 3,134 2,509 2,533 139.35%
  QoQ % 46.48% 43.91% 12.76% 26.07% 24.91% -0.95% -
  Horiz. % 370.75% 253.10% 175.88% 155.98% 123.73% 99.05% 100.00%
Tax Rate 19.30 % 25.82 % 26.29 % 10.60 % 22.98 % 17.33 % 25.87 % -17.73%
  QoQ % -25.25% -1.79% 148.02% -53.87% 32.60% -33.01% -
  Horiz. % 74.60% 99.81% 101.62% 40.97% 88.83% 66.99% 100.00%
Total Cost 33,270 36,105 36,973 36,409 41,026 42,932 41,921 -14.27%
  QoQ % -7.85% -2.35% 1.55% -11.25% -4.44% 2.41% -
  Horiz. % 79.36% 86.13% 88.20% 86.85% 97.87% 102.41% 100.00%
Net Worth 110,467 101,239 98,505 95,707 92,292 92,162 92,131 12.85%
  QoQ % 9.12% 2.78% 2.92% 3.70% 0.14% 0.03% -
  Horiz. % 119.90% 109.89% 106.92% 103.88% 100.17% 100.03% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,706 3,712 - 2,454 - 2,484 - -
  QoQ % -0.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.22% 149.46% 0.00% 98.79% 0.00% 100.00% -
Div Payout % 39.47 % 57.92 % - % 62.11 % - % 99.01 % - % -
  QoQ % -31.85% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.86% 58.50% 0.00% 62.73% 0.00% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 110,467 101,239 98,505 95,707 92,292 92,162 92,131 12.85%
  QoQ % 9.12% 2.78% 2.92% 3.70% 0.14% 0.03% -
  Horiz. % 119.90% 109.89% 106.92% 103.88% 100.17% 100.03% 100.00%
NOSH 247,131 247,528 247,500 245,403 246,771 248,415 248,333 -0.32%
  QoQ % -0.16% 0.01% 0.85% -0.55% -0.66% 0.03% -
  Horiz. % 99.52% 99.68% 99.66% 98.82% 99.37% 100.03% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 22.01 % 15.08 % 10.75 % 9.85 % 7.10 % 5.52 % 5.70 % 145.93%
  QoQ % 45.95% 40.28% 9.14% 38.73% 28.62% -3.16% -
  Horiz. % 386.14% 264.56% 188.60% 172.81% 124.56% 96.84% 100.00%
ROE 8.50 % 6.33 % 4.52 % 4.13 % 3.40 % 2.72 % 2.75 % 112.04%
  QoQ % 34.28% 40.04% 9.44% 21.47% 25.00% -1.09% -
  Horiz. % 309.09% 230.18% 164.36% 150.18% 123.64% 98.91% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 17.26 17.18 16.74 16.46 17.90 18.29 17.90 -2.40%
  QoQ % 0.47% 2.63% 1.70% -8.04% -2.13% 2.18% -
  Horiz. % 96.42% 95.98% 93.52% 91.96% 100.00% 102.18% 100.00%
EPS 3.80 2.59 1.80 1.61 1.27 1.01 1.02 140.13%
  QoQ % 46.72% 43.89% 11.80% 26.77% 25.74% -0.98% -
  Horiz. % 372.55% 253.92% 176.47% 157.84% 124.51% 99.02% 100.00%
DPS 1.50 1.50 0.00 1.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.4470 0.4090 0.3980 0.3900 0.3740 0.3710 0.3710 13.22%
  QoQ % 9.29% 2.76% 2.05% 4.28% 0.81% 0.00% -
  Horiz. % 120.49% 110.24% 107.28% 105.12% 100.81% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.46 13.41 13.07 12.74 13.93 14.34 14.03 -2.72%
  QoQ % 0.37% 2.60% 2.59% -8.54% -2.86% 2.21% -
  Horiz. % 95.94% 95.58% 93.16% 90.81% 99.29% 102.21% 100.00%
EPS 2.96 2.02 1.41 1.25 0.99 0.79 0.80 139.03%
  QoQ % 46.53% 43.26% 12.80% 26.26% 25.32% -1.25% -
  Horiz. % 370.00% 252.50% 176.25% 156.25% 123.75% 98.75% 100.00%
DPS 1.17 1.17 0.00 0.77 0.00 0.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 0.00% 98.72% 0.00% 100.00% -
NAPS 0.3485 0.3194 0.3108 0.3020 0.2912 0.2908 0.2907 12.84%
  QoQ % 9.11% 2.77% 2.91% 3.71% 0.14% 0.03% -
  Horiz. % 119.88% 109.87% 106.91% 103.89% 100.17% 100.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.6700 1.4400 0.8200 0.5900 0.6400 0.4900 0.4500 -
P/RPS 9.67 8.38 4.90 3.58 3.58 2.68 2.51 145.55%
  QoQ % 15.39% 71.02% 36.87% 0.00% 33.58% 6.77% -
  Horiz. % 385.26% 333.86% 195.22% 142.63% 142.63% 106.77% 100.00%
P/EPS 43.95 55.60 45.56 36.65 50.39 48.51 44.12 -0.26%
  QoQ % -20.95% 22.04% 24.31% -27.27% 3.88% 9.95% -
  Horiz. % 99.61% 126.02% 103.26% 83.07% 114.21% 109.95% 100.00%
EY 2.28 1.80 2.20 2.73 1.98 2.06 2.27 0.29%
  QoQ % 26.67% -18.18% -19.41% 37.88% -3.88% -9.25% -
  Horiz. % 100.44% 79.30% 96.92% 120.26% 87.22% 90.75% 100.00%
DY 0.90 1.04 0.00 1.69 0.00 2.04 0.00 -
  QoQ % -13.46% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.12% 50.98% 0.00% 82.84% 0.00% 100.00% -
P/NAPS 3.74 3.52 2.06 1.51 1.71 1.32 1.21 112.04%
  QoQ % 6.25% 70.87% 36.42% -11.70% 29.55% 9.09% -
  Horiz. % 309.09% 290.91% 170.25% 124.79% 141.32% 109.09% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 06/11/15 07/08/15 11/05/15 24/02/15 07/11/14 07/08/14 29/04/14 -
Price 1.8600 1.4500 1.0400 0.7000 0.7400 0.5500 0.5100 -
P/RPS 10.77 8.44 6.21 4.25 4.14 3.01 2.85 142.42%
  QoQ % 27.61% 35.91% 46.12% 2.66% 37.54% 5.61% -
  Horiz. % 377.89% 296.14% 217.89% 149.12% 145.26% 105.61% 100.00%
P/EPS 48.95 55.98 57.78 43.48 58.27 54.46 50.00 -1.40%
  QoQ % -12.56% -3.12% 32.89% -25.38% 7.00% 8.92% -
  Horiz. % 97.90% 111.96% 115.56% 86.96% 116.54% 108.92% 100.00%
EY 2.04 1.79 1.73 2.30 1.72 1.84 2.00 1.33%
  QoQ % 13.97% 3.47% -24.78% 33.72% -6.52% -8.00% -
  Horiz. % 102.00% 89.50% 86.50% 115.00% 86.00% 92.00% 100.00%
DY 0.81 1.03 0.00 1.43 0.00 1.82 0.00 -
  QoQ % -21.36% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.51% 56.59% 0.00% 78.57% 0.00% 100.00% -
P/NAPS 4.16 3.55 2.61 1.79 1.98 1.48 1.37 109.55%
  QoQ % 17.18% 36.02% 45.81% -9.60% 33.78% 8.03% -
  Horiz. % 303.65% 259.12% 190.51% 130.66% 144.53% 108.03% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers