Highlights

[SLP] QoQ Quarter Result on 2015-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 11-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     12.76%    YoY -     75.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 45,827 42,661 42,516 41,428 40,389 44,160 45,441 0.56%
  QoQ % 7.42% 0.34% 2.63% 2.57% -8.54% -2.82% -
  Horiz. % 100.85% 93.88% 93.56% 91.17% 88.88% 97.18% 100.00%
PBT 8,517 11,637 8,643 6,044 4,452 4,069 3,035 98.58%
  QoQ % -26.81% 34.64% 43.00% 35.76% 9.41% 34.07% -
  Horiz. % 280.63% 383.43% 284.78% 199.14% 146.69% 134.07% 100.00%
Tax -1,524 -2,246 -2,232 -1,589 -472 -935 -526 102.84%
  QoQ % 32.15% -0.63% -40.47% -236.65% 49.52% -77.76% -
  Horiz. % 289.73% 427.00% 424.33% 302.09% 89.73% 177.76% 100.00%
NP 6,993 9,391 6,411 4,455 3,980 3,134 2,509 97.68%
  QoQ % -25.54% 46.48% 43.91% 11.93% 26.99% 24.91% -
  Horiz. % 278.72% 374.29% 255.52% 177.56% 158.63% 124.91% 100.00%
NP to SH 7,029 9,391 6,411 4,455 3,951 3,134 2,509 98.36%
  QoQ % -25.15% 46.48% 43.91% 12.76% 26.07% 24.91% -
  Horiz. % 280.15% 374.29% 255.52% 177.56% 157.47% 124.91% 100.00%
Tax Rate 17.89 % 19.30 % 25.82 % 26.29 % 10.60 % 22.98 % 17.33 % 2.14%
  QoQ % -7.31% -25.25% -1.79% 148.02% -53.87% 32.60% -
  Horiz. % 103.23% 111.37% 148.99% 151.70% 61.17% 132.60% 100.00%
Total Cost 38,834 33,270 36,105 36,973 36,409 41,026 42,932 -6.45%
  QoQ % 16.72% -7.85% -2.35% 1.55% -11.25% -4.44% -
  Horiz. % 90.45% 77.49% 84.10% 86.12% 84.81% 95.56% 100.00%
Net Worth 114,252 110,467 101,239 98,505 95,707 92,292 92,162 15.36%
  QoQ % 3.43% 9.12% 2.78% 2.92% 3.70% 0.14% -
  Horiz. % 123.97% 119.86% 109.85% 106.88% 103.85% 100.14% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,725 3,706 3,712 - 2,454 - 2,484 30.93%
  QoQ % 0.50% -0.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.98% 149.22% 149.46% 0.00% 98.79% 0.00% 100.00%
Div Payout % 53.00 % 39.47 % 57.92 % - % 62.11 % - % 99.01 % -34.00%
  QoQ % 34.28% -31.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.53% 39.86% 58.50% 0.00% 62.73% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 114,252 110,467 101,239 98,505 95,707 92,292 92,162 15.36%
  QoQ % 3.43% 9.12% 2.78% 2.92% 3.70% 0.14% -
  Horiz. % 123.97% 119.86% 109.85% 106.88% 103.85% 100.14% 100.00%
NOSH 248,374 247,131 247,528 247,500 245,403 246,771 248,415 -0.01%
  QoQ % 0.50% -0.16% 0.01% 0.85% -0.55% -0.66% -
  Horiz. % 99.98% 99.48% 99.64% 99.63% 98.79% 99.34% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.26 % 22.01 % 15.08 % 10.75 % 9.85 % 7.10 % 5.52 % 96.61%
  QoQ % -30.67% 45.95% 40.28% 9.14% 38.73% 28.62% -
  Horiz. % 276.45% 398.73% 273.19% 194.75% 178.44% 128.62% 100.00%
ROE 6.15 % 8.50 % 6.33 % 4.52 % 4.13 % 3.40 % 2.72 % 72.01%
  QoQ % -27.65% 34.28% 40.04% 9.44% 21.47% 25.00% -
  Horiz. % 226.10% 312.50% 232.72% 166.18% 151.84% 125.00% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.45 17.26 17.18 16.74 16.46 17.90 18.29 0.58%
  QoQ % 6.89% 0.47% 2.63% 1.70% -8.04% -2.13% -
  Horiz. % 100.87% 94.37% 93.93% 91.53% 89.99% 97.87% 100.00%
EPS 2.83 3.80 2.59 1.80 1.61 1.27 1.01 98.38%
  QoQ % -25.53% 46.72% 43.89% 11.80% 26.77% 25.74% -
  Horiz. % 280.20% 376.24% 256.44% 178.22% 159.41% 125.74% 100.00%
DPS 1.50 1.50 1.50 0.00 1.00 0.00 1.00 30.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.4600 0.4470 0.4090 0.3980 0.3900 0.3740 0.3710 15.37%
  QoQ % 2.91% 9.29% 2.76% 2.05% 4.28% 0.81% -
  Horiz. % 123.99% 120.49% 110.24% 107.28% 105.12% 100.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.44 13.45 13.40 13.06 12.73 13.92 14.32 0.56%
  QoQ % 7.36% 0.37% 2.60% 2.59% -8.55% -2.79% -
  Horiz. % 100.84% 93.92% 93.58% 91.20% 88.90% 97.21% 100.00%
EPS 2.22 2.96 2.02 1.40 1.25 0.99 0.79 98.76%
  QoQ % -25.00% 46.53% 44.29% 12.00% 26.26% 25.32% -
  Horiz. % 281.01% 374.68% 255.70% 177.22% 158.23% 125.32% 100.00%
DPS 1.17 1.17 1.17 0.00 0.77 0.00 0.78 30.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 0.00% 98.72% 0.00% 100.00%
NAPS 0.3601 0.3482 0.3191 0.3105 0.3016 0.2909 0.2905 15.35%
  QoQ % 3.42% 9.12% 2.77% 2.95% 3.68% 0.14% -
  Horiz. % 123.96% 119.86% 109.85% 106.88% 103.82% 100.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.9000 1.6700 1.4400 0.8200 0.5900 0.6400 0.4900 -
P/RPS 10.30 9.67 8.38 4.90 3.58 3.58 2.68 144.76%
  QoQ % 6.51% 15.39% 71.02% 36.87% 0.00% 33.58% -
  Horiz. % 384.33% 360.82% 312.69% 182.84% 133.58% 133.58% 100.00%
P/EPS 67.14 43.95 55.60 45.56 36.65 50.39 48.51 24.12%
  QoQ % 52.76% -20.95% 22.04% 24.31% -27.27% 3.88% -
  Horiz. % 138.40% 90.60% 114.62% 93.92% 75.55% 103.88% 100.00%
EY 1.49 2.28 1.80 2.20 2.73 1.98 2.06 -19.38%
  QoQ % -34.65% 26.67% -18.18% -19.41% 37.88% -3.88% -
  Horiz. % 72.33% 110.68% 87.38% 106.80% 132.52% 96.12% 100.00%
DY 0.79 0.90 1.04 0.00 1.69 0.00 2.04 -46.78%
  QoQ % -12.22% -13.46% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.73% 44.12% 50.98% 0.00% 82.84% 0.00% 100.00%
P/NAPS 4.13 3.74 3.52 2.06 1.51 1.71 1.32 113.48%
  QoQ % 10.43% 6.25% 70.87% 36.42% -11.70% 29.55% -
  Horiz. % 312.88% 283.33% 266.67% 156.06% 114.39% 129.55% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 06/11/15 07/08/15 11/05/15 24/02/15 07/11/14 07/08/14 -
Price 2.2200 1.8600 1.4500 1.0400 0.7000 0.7400 0.5500 -
P/RPS 12.03 10.77 8.44 6.21 4.25 4.14 3.01 151.21%
  QoQ % 11.70% 27.61% 35.91% 46.12% 2.66% 37.54% -
  Horiz. % 399.67% 357.81% 280.40% 206.31% 141.20% 137.54% 100.00%
P/EPS 78.45 48.95 55.98 57.78 43.48 58.27 54.46 27.46%
  QoQ % 60.27% -12.56% -3.12% 32.89% -25.38% 7.00% -
  Horiz. % 144.05% 89.88% 102.79% 106.10% 79.84% 107.00% 100.00%
EY 1.27 2.04 1.79 1.73 2.30 1.72 1.84 -21.85%
  QoQ % -37.75% 13.97% 3.47% -24.78% 33.72% -6.52% -
  Horiz. % 69.02% 110.87% 97.28% 94.02% 125.00% 93.48% 100.00%
DY 0.68 0.81 1.03 0.00 1.43 0.00 1.82 -48.03%
  QoQ % -16.05% -21.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.36% 44.51% 56.59% 0.00% 78.57% 0.00% 100.00%
P/NAPS 4.83 4.16 3.55 2.61 1.79 1.98 1.48 119.54%
  QoQ % 16.11% 17.18% 36.02% 45.81% -9.60% 33.78% -
  Horiz. % 326.35% 281.08% 239.86% 176.35% 120.95% 133.78% 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. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. 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
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers