Highlights

[SLP] QoQ Quarter Result on 2015-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -25.15%    YoY -     77.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 40,965 42,160 44,675 45,827 42,661 42,516 41,428 -0.74%
  QoQ % -2.83% -5.63% -2.51% 7.42% 0.34% 2.63% -
  Horiz. % 98.88% 101.77% 107.84% 110.62% 102.98% 102.63% 100.00%
PBT 6,929 7,308 6,244 8,517 11,637 8,643 6,044 9.51%
  QoQ % -5.19% 17.04% -26.69% -26.81% 34.64% 43.00% -
  Horiz. % 114.64% 120.91% 103.31% 140.92% 192.54% 143.00% 100.00%
Tax -725 -1,243 -1,155 -1,524 -2,246 -2,232 -1,589 -40.65%
  QoQ % 41.67% -7.62% 24.21% 32.15% -0.63% -40.47% -
  Horiz. % 45.63% 78.23% 72.69% 95.91% 141.35% 140.47% 100.00%
NP 6,204 6,065 5,089 6,993 9,391 6,411 4,455 24.63%
  QoQ % 2.29% 19.18% -27.23% -25.54% 46.48% 43.91% -
  Horiz. % 139.26% 136.14% 114.23% 156.97% 210.80% 143.91% 100.00%
NP to SH 6,204 6,065 5,089 7,029 9,391 6,411 4,455 24.63%
  QoQ % 2.29% 19.18% -27.60% -25.15% 46.48% 43.91% -
  Horiz. % 139.26% 136.14% 114.23% 157.78% 210.80% 143.91% 100.00%
Tax Rate 10.46 % 17.01 % 18.50 % 17.89 % 19.30 % 25.82 % 26.29 % -45.81%
  QoQ % -38.51% -8.05% 3.41% -7.31% -25.25% -1.79% -
  Horiz. % 39.79% 64.70% 70.37% 68.05% 73.41% 98.21% 100.00%
Total Cost 34,761 36,095 39,586 38,834 33,270 36,105 36,973 -4.02%
  QoQ % -3.70% -8.82% 1.94% 16.72% -7.85% -2.35% -
  Horiz. % 94.02% 97.63% 107.07% 105.03% 89.98% 97.65% 100.00%
Net Worth 123,585 121,299 115,120 114,252 110,467 101,239 98,505 16.28%
  QoQ % 1.88% 5.37% 0.76% 3.43% 9.12% 2.78% -
  Horiz. % 125.46% 123.14% 116.87% 115.99% 112.14% 102.78% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 3,707 3,713 - 3,725 3,706 3,712 - -
  QoQ % -0.15% 0.00% 0.00% 0.50% -0.16% 0.00% -
  Horiz. % 99.86% 100.01% 0.00% 100.34% 99.84% 100.00% -
Div Payout % 59.76 % 61.22 % - % 53.00 % 39.47 % 57.92 % - % -
  QoQ % -2.38% 0.00% 0.00% 34.28% -31.85% 0.00% -
  Horiz. % 103.18% 105.70% 0.00% 91.51% 68.15% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 123,585 121,299 115,120 114,252 110,467 101,239 98,505 16.28%
  QoQ % 1.88% 5.37% 0.76% 3.43% 9.12% 2.78% -
  Horiz. % 125.46% 123.14% 116.87% 115.99% 112.14% 102.78% 100.00%
NOSH 247,171 247,551 247,038 248,374 247,131 247,528 247,500 -0.09%
  QoQ % -0.15% 0.21% -0.54% 0.50% -0.16% 0.01% -
  Horiz. % 99.87% 100.02% 99.81% 100.35% 99.85% 100.01% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 15.14 % 14.39 % 11.39 % 15.26 % 22.01 % 15.08 % 10.75 % 25.57%
  QoQ % 5.21% 26.34% -25.36% -30.67% 45.95% 40.28% -
  Horiz. % 140.84% 133.86% 105.95% 141.95% 204.74% 140.28% 100.00%
ROE 5.02 % 5.00 % 4.42 % 6.15 % 8.50 % 6.33 % 4.52 % 7.22%
  QoQ % 0.40% 13.12% -28.13% -27.65% 34.28% 40.04% -
  Horiz. % 111.06% 110.62% 97.79% 136.06% 188.05% 140.04% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 16.57 17.03 18.08 18.45 17.26 17.18 16.74 -0.68%
  QoQ % -2.70% -5.81% -2.01% 6.89% 0.47% 2.63% -
  Horiz. % 98.98% 101.73% 108.00% 110.22% 103.11% 102.63% 100.00%
EPS 2.51 2.45 2.06 2.83 3.80 2.59 1.80 24.74%
  QoQ % 2.45% 18.93% -27.21% -25.53% 46.72% 43.89% -
  Horiz. % 139.44% 136.11% 114.44% 157.22% 211.11% 143.89% 100.00%
DPS 1.50 1.50 0.00 1.50 1.50 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 0.5000 0.4900 0.4660 0.4600 0.4470 0.4090 0.3980 16.38%
  QoQ % 2.04% 5.15% 1.30% 2.91% 9.29% 2.76% -
  Horiz. % 125.63% 123.12% 117.09% 115.58% 112.31% 102.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.92 13.30 14.09 14.46 13.46 13.41 13.07 -0.76%
  QoQ % -2.86% -5.61% -2.56% 7.43% 0.37% 2.60% -
  Horiz. % 98.85% 101.76% 107.80% 110.64% 102.98% 102.60% 100.00%
EPS 1.96 1.91 1.61 2.22 2.96 2.02 1.41 24.48%
  QoQ % 2.62% 18.63% -27.48% -25.00% 46.53% 43.26% -
  Horiz. % 139.01% 135.46% 114.18% 157.45% 209.93% 143.26% 100.00%
DPS 1.17 1.17 0.00 1.18 1.17 1.17 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.85% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 100.85% 100.00% 100.00% -
NAPS 0.3899 0.3827 0.3632 0.3605 0.3485 0.3194 0.3108 16.27%
  QoQ % 1.88% 5.37% 0.75% 3.44% 9.11% 2.77% -
  Horiz. % 125.45% 123.13% 116.86% 115.99% 112.13% 102.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.3400 3.0000 2.2000 1.9000 1.6700 1.4400 0.8200 -
P/RPS 14.12 17.62 12.17 10.30 9.67 8.38 4.90 102.11%
  QoQ % -19.86% 44.78% 18.16% 6.51% 15.39% 71.02% -
  Horiz. % 288.16% 359.59% 248.37% 210.20% 197.35% 171.02% 100.00%
P/EPS 93.23 122.45 106.80 67.14 43.95 55.60 45.56 60.97%
  QoQ % -23.86% 14.65% 59.07% 52.76% -20.95% 22.04% -
  Horiz. % 204.63% 268.77% 234.42% 147.37% 96.47% 122.04% 100.00%
EY 1.07 0.82 0.94 1.49 2.28 1.80 2.20 -38.07%
  QoQ % 30.49% -12.77% -36.91% -34.65% 26.67% -18.18% -
  Horiz. % 48.64% 37.27% 42.73% 67.73% 103.64% 81.82% 100.00%
DY 0.64 0.50 0.00 0.79 0.90 1.04 0.00 -
  QoQ % 28.00% 0.00% 0.00% -12.22% -13.46% 0.00% -
  Horiz. % 61.54% 48.08% 0.00% 75.96% 86.54% 100.00% -
P/NAPS 4.68 6.12 4.72 4.13 3.74 3.52 2.06 72.56%
  QoQ % -23.53% 29.66% 14.29% 10.43% 6.25% 70.87% -
  Horiz. % 227.18% 297.09% 229.13% 200.49% 181.55% 170.87% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 04/11/16 05/08/16 05/05/16 23/02/16 06/11/15 07/08/15 11/05/15 -
Price 2.3900 3.0000 2.0000 2.2200 1.8600 1.4500 1.0400 -
P/RPS 14.42 17.62 11.06 12.03 10.77 8.44 6.21 75.09%
  QoQ % -18.16% 59.31% -8.06% 11.70% 27.61% 35.91% -
  Horiz. % 232.21% 283.74% 178.10% 193.72% 173.43% 135.91% 100.00%
P/EPS 95.22 122.45 97.09 78.45 48.95 55.98 57.78 39.39%
  QoQ % -22.24% 26.12% 23.76% 60.27% -12.56% -3.12% -
  Horiz. % 164.80% 211.92% 168.03% 135.77% 84.72% 96.88% 100.00%
EY 1.05 0.82 1.03 1.27 2.04 1.79 1.73 -28.25%
  QoQ % 28.05% -20.39% -18.90% -37.75% 13.97% 3.47% -
  Horiz. % 60.69% 47.40% 59.54% 73.41% 117.92% 103.47% 100.00%
DY 0.63 0.50 0.00 0.68 0.81 1.03 0.00 -
  QoQ % 26.00% 0.00% 0.00% -16.05% -21.36% 0.00% -
  Horiz. % 61.17% 48.54% 0.00% 66.02% 78.64% 100.00% -
P/NAPS 4.78 6.12 4.29 4.83 4.16 3.55 2.61 49.52%
  QoQ % -21.90% 42.66% -11.18% 16.11% 17.18% 36.02% -
  Horiz. % 183.14% 234.48% 164.37% 185.06% 159.39% 136.02% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers