Highlights

[SLP] QoQ Quarter Result on 2016-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 05-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -27.60%    YoY -     14.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 40,897 40,965 42,160 44,675 45,827 42,661 42,516 -2.54%
  QoQ % -0.17% -2.83% -5.63% -2.51% 7.42% 0.34% -
  Horiz. % 96.19% 96.35% 99.16% 105.08% 107.79% 100.34% 100.00%
PBT 8,790 6,929 7,308 6,244 8,517 11,637 8,643 1.13%
  QoQ % 26.86% -5.19% 17.04% -26.69% -26.81% 34.64% -
  Horiz. % 101.70% 80.17% 84.55% 72.24% 98.54% 134.64% 100.00%
Tax -716 -725 -1,243 -1,155 -1,524 -2,246 -2,232 -52.98%
  QoQ % 1.24% 41.67% -7.62% 24.21% 32.15% -0.63% -
  Horiz. % 32.08% 32.48% 55.69% 51.75% 68.28% 100.63% 100.00%
NP 8,074 6,204 6,065 5,089 6,993 9,391 6,411 16.54%
  QoQ % 30.14% 2.29% 19.18% -27.23% -25.54% 46.48% -
  Horiz. % 125.94% 96.77% 94.60% 79.38% 109.08% 146.48% 100.00%
NP to SH 11,195 6,204 6,065 5,089 7,029 9,391 6,411 44.77%
  QoQ % 80.45% 2.29% 19.18% -27.60% -25.15% 46.48% -
  Horiz. % 174.62% 96.77% 94.60% 79.38% 109.64% 146.48% 100.00%
Tax Rate 8.15 % 10.46 % 17.01 % 18.50 % 17.89 % 19.30 % 25.82 % -53.48%
  QoQ % -22.08% -38.51% -8.05% 3.41% -7.31% -25.25% -
  Horiz. % 31.56% 40.51% 65.88% 71.65% 69.29% 74.75% 100.00%
Total Cost 32,823 34,761 36,095 39,586 38,834 33,270 36,105 -6.13%
  QoQ % -5.58% -3.70% -8.82% 1.94% 16.72% -7.85% -
  Horiz. % 90.91% 96.28% 99.97% 109.64% 107.56% 92.15% 100.00%
Net Worth 131,333 123,585 121,299 115,120 114,252 110,467 101,239 18.85%
  QoQ % 6.27% 1.88% 5.37% 0.76% 3.43% 9.12% -
  Horiz. % 129.73% 122.07% 119.82% 113.71% 112.85% 109.12% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,709 3,707 3,713 - 3,725 3,706 3,712 -0.05%
  QoQ % 0.07% -0.15% 0.00% 0.00% 0.50% -0.16% -
  Horiz. % 99.92% 99.86% 100.01% 0.00% 100.34% 99.84% 100.00%
Div Payout % 33.14 % 59.76 % 61.22 % - % 53.00 % 39.47 % 57.92 % -30.96%
  QoQ % -44.54% -2.38% 0.00% 0.00% 34.28% -31.85% -
  Horiz. % 57.22% 103.18% 105.70% 0.00% 91.51% 68.15% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 131,333 123,585 121,299 115,120 114,252 110,467 101,239 18.85%
  QoQ % 6.27% 1.88% 5.37% 0.76% 3.43% 9.12% -
  Horiz. % 129.73% 122.07% 119.82% 113.71% 112.85% 109.12% 100.00%
NOSH 247,333 247,171 247,551 247,038 248,374 247,131 247,528 -0.05%
  QoQ % 0.07% -0.15% 0.21% -0.54% 0.50% -0.16% -
  Horiz. % 99.92% 99.86% 100.01% 99.80% 100.34% 99.84% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 19.74 % 15.14 % 14.39 % 11.39 % 15.26 % 22.01 % 15.08 % 19.57%
  QoQ % 30.38% 5.21% 26.34% -25.36% -30.67% 45.95% -
  Horiz. % 130.90% 100.40% 95.42% 75.53% 101.19% 145.95% 100.00%
ROE 8.52 % 5.02 % 5.00 % 4.42 % 6.15 % 8.50 % 6.33 % 21.80%
  QoQ % 69.72% 0.40% 13.12% -28.13% -27.65% 34.28% -
  Horiz. % 134.60% 79.30% 78.99% 69.83% 97.16% 134.28% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.54 16.57 17.03 18.08 18.45 17.26 17.18 -2.49%
  QoQ % -0.18% -2.70% -5.81% -2.01% 6.89% 0.47% -
  Horiz. % 96.27% 96.45% 99.13% 105.24% 107.39% 100.47% 100.00%
EPS 3.26 2.51 2.45 2.06 2.83 3.80 2.59 16.50%
  QoQ % 29.88% 2.45% 18.93% -27.21% -25.53% 46.72% -
  Horiz. % 125.87% 96.91% 94.59% 79.54% 109.27% 146.72% 100.00%
DPS 1.50 1.50 1.50 0.00 1.50 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.5310 0.5000 0.4900 0.4660 0.4600 0.4470 0.4090 18.92%
  QoQ % 6.20% 2.04% 5.15% 1.30% 2.91% 9.29% -
  Horiz. % 129.83% 122.25% 119.80% 113.94% 112.47% 109.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,380
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.90 12.92 13.30 14.09 14.46 13.46 13.41 -2.54%
  QoQ % -0.15% -2.86% -5.61% -2.56% 7.43% 0.37% -
  Horiz. % 96.20% 96.35% 99.18% 105.07% 107.83% 100.37% 100.00%
EPS 3.53 1.96 1.91 1.61 2.22 2.96 2.02 44.84%
  QoQ % 80.10% 2.62% 18.63% -27.48% -25.00% 46.53% -
  Horiz. % 174.75% 97.03% 94.55% 79.70% 109.90% 146.53% 100.00%
DPS 1.17 1.17 1.17 0.00 1.18 1.17 1.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.85% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 0.00% 100.85% 100.00% 100.00%
NAPS 0.4144 0.3899 0.3827 0.3632 0.3605 0.3485 0.3194 18.86%
  QoQ % 6.28% 1.88% 5.37% 0.75% 3.44% 9.11% -
  Horiz. % 129.74% 122.07% 119.82% 113.71% 112.87% 109.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.1900 2.3400 3.0000 2.2000 1.9000 1.6700 1.4400 -
P/RPS 13.24 14.12 17.62 12.17 10.30 9.67 8.38 35.47%
  QoQ % -6.23% -19.86% 44.78% 18.16% 6.51% 15.39% -
  Horiz. % 158.00% 168.50% 210.26% 145.23% 122.91% 115.39% 100.00%
P/EPS 48.38 93.23 122.45 106.80 67.14 43.95 55.60 -8.82%
  QoQ % -48.11% -23.86% 14.65% 59.07% 52.76% -20.95% -
  Horiz. % 87.01% 167.68% 220.23% 192.09% 120.76% 79.05% 100.00%
EY 2.07 1.07 0.82 0.94 1.49 2.28 1.80 9.72%
  QoQ % 93.46% 30.49% -12.77% -36.91% -34.65% 26.67% -
  Horiz. % 115.00% 59.44% 45.56% 52.22% 82.78% 126.67% 100.00%
DY 0.68 0.64 0.50 0.00 0.79 0.90 1.04 -24.57%
  QoQ % 6.25% 28.00% 0.00% 0.00% -12.22% -13.46% -
  Horiz. % 65.38% 61.54% 48.08% 0.00% 75.96% 86.54% 100.00%
P/NAPS 4.12 4.68 6.12 4.72 4.13 3.74 3.52 11.01%
  QoQ % -11.97% -23.53% 29.66% 14.29% 10.43% 6.25% -
  Horiz. % 117.05% 132.95% 173.86% 134.09% 117.33% 106.25% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 04/11/16 05/08/16 05/05/16 23/02/16 06/11/15 07/08/15 -
Price 2.3700 2.3900 3.0000 2.0000 2.2200 1.8600 1.4500 -
P/RPS 14.33 14.42 17.62 11.06 12.03 10.77 8.44 42.09%
  QoQ % -0.62% -18.16% 59.31% -8.06% 11.70% 27.61% -
  Horiz. % 169.79% 170.85% 208.77% 131.04% 142.54% 127.61% 100.00%
P/EPS 52.36 95.22 122.45 97.09 78.45 48.95 55.98 -4.34%
  QoQ % -45.01% -22.24% 26.12% 23.76% 60.27% -12.56% -
  Horiz. % 93.53% 170.10% 218.74% 173.44% 140.14% 87.44% 100.00%
EY 1.91 1.05 0.82 1.03 1.27 2.04 1.79 4.40%
  QoQ % 81.90% 28.05% -20.39% -18.90% -37.75% 13.97% -
  Horiz. % 106.70% 58.66% 45.81% 57.54% 70.95% 113.97% 100.00%
DY 0.63 0.63 0.50 0.00 0.68 0.81 1.03 -27.84%
  QoQ % 0.00% 26.00% 0.00% 0.00% -16.05% -21.36% -
  Horiz. % 61.17% 61.17% 48.54% 0.00% 66.02% 78.64% 100.00%
P/NAPS 4.46 4.78 6.12 4.29 4.83 4.16 3.55 16.35%
  QoQ % -6.69% -21.90% 42.66% -11.18% 16.11% 17.18% -
  Horiz. % 125.63% 134.65% 172.39% 120.85% 136.06% 117.18% 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.
 


 

1900 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0750.00 
 WILLOW 0.4550.00 
 IRIS 0.150.00 
 BTECH 0.230.00 
 3A 0.800.00 
 TENAGA-C57 0.130.00 
Partners & Brokers