[SLP] QoQ Quarter Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
SLP-FSQ4FYE2016(BM).pdf 
