Highlights

[SLP] QoQ Quarter Result on 2016-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     80.45%    YoY -     59.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 45,855 43,225 45,985 40,897 40,965 42,160 44,675 1.75%
  QoQ % 6.08% -6.00% 12.44% -0.17% -2.83% -5.63% -
  Horiz. % 102.64% 96.75% 102.93% 91.54% 91.70% 94.37% 100.00%
PBT 5,440 5,185 6,843 8,790 6,929 7,308 6,244 -8.77%
  QoQ % 4.92% -24.23% -22.15% 26.86% -5.19% 17.04% -
  Horiz. % 87.12% 83.04% 109.59% 140.78% 110.97% 117.04% 100.00%
Tax -725 -570 -1,737 -716 -725 -1,243 -1,155 -26.67%
  QoQ % -27.19% 67.18% -142.60% 1.24% 41.67% -7.62% -
  Horiz. % 62.77% 49.35% 150.39% 61.99% 62.77% 107.62% 100.00%
NP 4,715 4,615 5,106 8,074 6,204 6,065 5,089 -4.96%
  QoQ % 2.17% -9.62% -36.76% 30.14% 2.29% 19.18% -
  Horiz. % 92.65% 90.69% 100.33% 158.66% 121.91% 119.18% 100.00%
NP to SH 3,399 2,557 4,073 11,195 6,204 6,065 5,089 -23.57%
  QoQ % 32.93% -37.22% -63.62% 80.45% 2.29% 19.18% -
  Horiz. % 66.79% 50.25% 80.04% 219.98% 121.91% 119.18% 100.00%
Tax Rate 13.33 % 10.99 % 25.38 % 8.15 % 10.46 % 17.01 % 18.50 % -19.61%
  QoQ % 21.29% -56.70% 211.41% -22.08% -38.51% -8.05% -
  Horiz. % 72.05% 59.41% 137.19% 44.05% 56.54% 91.95% 100.00%
Total Cost 41,140 38,610 40,879 32,823 34,761 36,095 39,586 2.60%
  QoQ % 6.55% -5.55% 24.54% -5.58% -3.70% -8.82% -
  Horiz. % 103.93% 97.53% 103.27% 82.92% 87.81% 91.18% 100.00%
Net Worth 140,353 74,111 131,581 131,333 123,585 121,299 115,120 14.11%
  QoQ % 89.38% -43.68% 0.19% 6.27% 1.88% 5.37% -
  Horiz. % 121.92% 64.38% 114.30% 114.08% 107.35% 105.37% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 3,891 2,051 - 3,709 3,707 3,713 - -
  QoQ % 89.73% 0.00% 0.00% 0.07% -0.15% 0.00% -
  Horiz. % 104.80% 55.24% 0.00% 99.91% 99.85% 100.00% -
Div Payout % 114.49 % 80.21 % - % 33.14 % 59.76 % 61.22 % - % -
  QoQ % 42.74% 0.00% 0.00% -44.54% -2.38% 0.00% -
  Horiz. % 187.01% 131.02% 0.00% 54.13% 97.62% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 140,353 74,111 131,581 131,333 123,585 121,299 115,120 14.11%
  QoQ % 89.38% -43.68% 0.19% 6.27% 1.88% 5.37% -
  Horiz. % 121.92% 64.38% 114.30% 114.08% 107.35% 105.37% 100.00%
NOSH 259,434 136,737 247,333 247,333 247,171 247,551 247,038 3.31%
  QoQ % 89.73% -44.72% 0.00% 0.07% -0.15% 0.21% -
  Horiz. % 105.02% 55.35% 100.12% 100.12% 100.05% 100.21% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.28 % 10.68 % 11.10 % 19.74 % 15.14 % 14.39 % 11.39 % -6.60%
  QoQ % -3.75% -3.78% -43.77% 30.38% 5.21% 26.34% -
  Horiz. % 90.25% 93.77% 97.45% 173.31% 132.92% 126.34% 100.00%
ROE 2.42 % 3.45 % 3.10 % 8.52 % 5.02 % 5.00 % 4.42 % -33.05%
  QoQ % -29.86% 11.29% -63.62% 69.72% 0.40% 13.12% -
  Horiz. % 54.75% 78.05% 70.14% 192.76% 113.57% 113.12% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.68 31.61 18.59 16.54 16.57 17.03 18.08 -1.48%
  QoQ % -44.07% 70.04% 12.39% -0.18% -2.70% -5.81% -
  Horiz. % 97.79% 174.83% 102.82% 91.48% 91.65% 94.19% 100.00%
EPS 1.82 1.87 2.06 3.26 2.51 2.45 2.06 -7.92%
  QoQ % -2.67% -9.22% -36.81% 29.88% 2.45% 18.93% -
  Horiz. % 88.35% 90.78% 100.00% 158.25% 121.84% 118.93% 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 0.5410 0.5420 0.5320 0.5310 0.5000 0.4900 0.4660 10.45%
  QoQ % -0.18% 1.88% 0.19% 6.20% 2.04% 5.15% -
  Horiz. % 116.09% 116.31% 114.16% 113.95% 107.30% 105.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 14.45 13.62 14.49 12.89 12.91 13.29 14.08 1.74%
  QoQ % 6.09% -6.00% 12.41% -0.15% -2.86% -5.61% -
  Horiz. % 102.63% 96.73% 102.91% 91.55% 91.69% 94.39% 100.00%
EPS 1.07 0.81 1.28 3.53 1.96 1.91 1.60 -23.51%
  QoQ % 32.10% -36.72% -63.74% 80.10% 2.62% 19.37% -
  Horiz. % 66.88% 50.62% 80.00% 220.62% 122.50% 119.37% 100.00%
DPS 1.23 0.65 0.00 1.17 1.17 1.17 0.00 -
  QoQ % 89.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.13% 55.56% 0.00% 100.00% 100.00% 100.00% -
NAPS 0.4423 0.2336 0.4147 0.4139 0.3895 0.3823 0.3628 14.11%
  QoQ % 89.34% -43.67% 0.19% 6.26% 1.88% 5.37% -
  Horiz. % 121.91% 64.39% 114.31% 114.08% 107.36% 105.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.9000 2.4100 2.5900 2.1900 2.3400 3.0000 2.2000 -
P/RPS 10.75 7.62 13.93 13.24 14.12 17.62 12.17 -7.93%
  QoQ % 41.08% -45.30% 5.21% -6.23% -19.86% 44.78% -
  Horiz. % 88.33% 62.61% 114.46% 108.79% 116.02% 144.78% 100.00%
P/EPS 145.02 128.88 157.28 48.38 93.23 122.45 106.80 22.60%
  QoQ % 12.52% -18.06% 225.09% -48.11% -23.86% 14.65% -
  Horiz. % 135.79% 120.67% 147.27% 45.30% 87.29% 114.65% 100.00%
EY 0.69 0.78 0.64 2.07 1.07 0.82 0.94 -18.61%
  QoQ % -11.54% 21.87% -69.08% 93.46% 30.49% -12.77% -
  Horiz. % 73.40% 82.98% 68.09% 220.21% 113.83% 87.23% 100.00%
DY 0.79 0.62 0.00 0.68 0.64 0.50 0.00 -
  QoQ % 27.42% 0.00% 0.00% 6.25% 28.00% 0.00% -
  Horiz. % 158.00% 124.00% 0.00% 136.00% 128.00% 100.00% -
P/NAPS 3.51 4.45 4.87 4.12 4.68 6.12 4.72 -17.90%
  QoQ % -21.12% -8.62% 18.20% -11.97% -23.53% 29.66% -
  Horiz. % 74.36% 94.28% 103.18% 87.29% 99.15% 129.66% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 03/11/17 04/08/17 05/05/17 23/02/17 04/11/16 05/08/16 05/05/16 -
Price 1.8500 2.4100 2.6600 2.3700 2.3900 3.0000 2.0000 -
P/RPS 10.47 7.62 14.31 14.33 14.42 17.62 11.06 -3.59%
  QoQ % 37.40% -46.75% -0.14% -0.62% -18.16% 59.31% -
  Horiz. % 94.67% 68.90% 129.39% 129.57% 130.38% 159.31% 100.00%
P/EPS 141.20 128.88 161.53 52.36 95.22 122.45 97.09 28.33%
  QoQ % 9.56% -20.21% 208.50% -45.01% -22.24% 26.12% -
  Horiz. % 145.43% 132.74% 166.37% 53.93% 98.07% 126.12% 100.00%
EY 0.71 0.78 0.62 1.91 1.05 0.82 1.03 -21.95%
  QoQ % -8.97% 25.81% -67.54% 81.90% 28.05% -20.39% -
  Horiz. % 68.93% 75.73% 60.19% 185.44% 101.94% 79.61% 100.00%
DY 0.81 0.62 0.00 0.63 0.63 0.50 0.00 -
  QoQ % 30.65% 0.00% 0.00% 0.00% 26.00% 0.00% -
  Horiz. % 162.00% 124.00% 0.00% 126.00% 126.00% 100.00% -
P/NAPS 3.42 4.45 5.00 4.46 4.78 6.12 4.29 -14.01%
  QoQ % -23.15% -11.00% 12.11% -6.69% -21.90% 42.66% -
  Horiz. % 79.72% 103.73% 116.55% 103.96% 111.42% 142.66% 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. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers