Highlights

[SLP] QoQ TTM Result on 2014-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 07-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     1.61%    YoY -     29.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 171,418 174,444 175,298 174,241 168,209 161,844 157,007 6.03%
  QoQ % -1.73% -0.49% 0.61% 3.59% 3.93% 3.08% -
  Horiz. % 109.18% 111.11% 111.65% 110.98% 107.13% 103.08% 100.00%
PBT 17,600 14,973 13,642 14,637 14,584 14,472 13,940 16.83%
  QoQ % 17.54% 9.76% -6.80% 0.36% 0.77% 3.82% -
  Horiz. % 126.26% 107.41% 97.86% 105.00% 104.62% 103.82% 100.00%
Tax -3,522 -2,817 -3,216 -3,292 -3,419 -3,241 -3,318 4.06%
  QoQ % -25.03% 12.41% 2.31% 3.71% -5.49% 2.32% -
  Horiz. % 106.15% 84.90% 96.93% 99.22% 103.04% 97.68% 100.00%
NP 14,078 12,156 10,426 11,345 11,165 11,231 10,622 20.68%
  QoQ % 15.81% 16.59% -8.10% 1.61% -0.59% 5.73% -
  Horiz. % 132.54% 114.44% 98.15% 106.81% 105.11% 105.73% 100.00%
NP to SH 14,049 12,127 10,436 11,355 11,175 11,241 10,626 20.48%
  QoQ % 15.85% 16.20% -8.09% 1.61% -0.59% 5.79% -
  Horiz. % 132.21% 114.13% 98.21% 106.86% 105.17% 105.79% 100.00%
Tax Rate 20.01 % 18.81 % 23.57 % 22.49 % 23.44 % 22.39 % 23.80 % -10.93%
  QoQ % 6.38% -20.20% 4.80% -4.05% 4.69% -5.92% -
  Horiz. % 84.08% 79.03% 99.03% 94.50% 98.49% 94.08% 100.00%
Total Cost 157,340 162,288 164,872 162,896 157,044 150,613 146,385 4.93%
  QoQ % -3.05% -1.57% 1.21% 3.73% 4.27% 2.89% -
  Horiz. % 107.48% 110.86% 112.63% 111.28% 107.28% 102.89% 100.00%
Net Worth 98,505 95,707 92,292 92,162 92,131 89,654 86,991 8.65%
  QoQ % 2.92% 3.70% 0.14% 0.03% 2.76% 3.06% -
  Horiz. % 113.24% 110.02% 106.09% 105.94% 105.91% 103.06% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 4,938 4,938 4,967 4,967 4,961 4,961 4,967 -0.39%
  QoQ % 0.00% -0.59% 0.00% 0.13% 0.00% -0.12% -
  Horiz. % 99.42% 99.42% 100.01% 100.01% 99.88% 99.88% 100.00%
Div Payout % 35.15 % 40.72 % 47.60 % 43.75 % 44.40 % 44.13 % 46.74 % -17.32%
  QoQ % -13.68% -14.45% 8.80% -1.46% 0.61% -5.58% -
  Horiz. % 75.20% 87.12% 101.84% 93.60% 94.99% 94.42% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 98,505 95,707 92,292 92,162 92,131 89,654 86,991 8.65%
  QoQ % 2.92% 3.70% 0.14% 0.03% 2.76% 3.06% -
  Horiz. % 113.24% 110.02% 106.09% 105.94% 105.91% 103.06% 100.00%
NOSH 247,500 245,403 246,771 248,415 248,333 248,351 247,134 0.10%
  QoQ % 0.85% -0.55% -0.66% 0.03% -0.01% 0.49% -
  Horiz. % 100.15% 99.30% 99.85% 100.52% 100.49% 100.49% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.21 % 6.97 % 5.95 % 6.51 % 6.64 % 6.94 % 6.77 % 13.73%
  QoQ % 17.79% 17.14% -8.60% -1.96% -4.32% 2.51% -
  Horiz. % 121.27% 102.95% 87.89% 96.16% 98.08% 102.51% 100.00%
ROE 14.26 % 12.67 % 11.31 % 12.32 % 12.13 % 12.54 % 12.22 % 10.85%
  QoQ % 12.55% 12.02% -8.20% 1.57% -3.27% 2.62% -
  Horiz. % 116.69% 103.68% 92.55% 100.82% 99.26% 102.62% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 69.26 71.08 71.04 70.14 67.74 65.17 63.53 5.93%
  QoQ % -2.56% 0.06% 1.28% 3.54% 3.94% 2.58% -
  Horiz. % 109.02% 111.88% 111.82% 110.40% 106.63% 102.58% 100.00%
EPS 5.68 4.94 4.23 4.57 4.50 4.53 4.30 20.41%
  QoQ % 14.98% 16.78% -7.44% 1.56% -0.66% 5.35% -
  Horiz. % 132.09% 114.88% 98.37% 106.28% 104.65% 105.35% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3980 0.3900 0.3740 0.3710 0.3710 0.3610 0.3520 8.54%
  QoQ % 2.05% 4.28% 0.81% 0.00% 2.77% 2.56% -
  Horiz. % 113.07% 110.80% 106.25% 105.40% 105.40% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 54.08 55.04 55.31 54.97 53.07 51.06 49.54 6.03%
  QoQ % -1.74% -0.49% 0.62% 3.58% 3.94% 3.07% -
  Horiz. % 109.16% 111.10% 111.65% 110.96% 107.13% 103.07% 100.00%
EPS 4.43 3.83 3.29 3.58 3.53 3.55 3.35 20.50%
  QoQ % 15.67% 16.41% -8.10% 1.42% -0.56% 5.97% -
  Horiz. % 132.24% 114.33% 98.21% 106.87% 105.37% 105.97% 100.00%
DPS 1.56 1.56 1.57 1.57 1.57 1.57 1.57 -0.43%
  QoQ % 0.00% -0.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.36% 99.36% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3108 0.3020 0.2912 0.2908 0.2907 0.2829 0.2745 8.64%
  QoQ % 2.91% 3.71% 0.14% 0.03% 2.76% 3.06% -
  Horiz. % 113.22% 110.02% 106.08% 105.94% 105.90% 103.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.8200 0.5900 0.6400 0.4900 0.4500 0.4300 0.4000 -
P/RPS 1.18 0.83 0.90 0.70 0.66 0.66 0.63 52.01%
  QoQ % 42.17% -7.78% 28.57% 6.06% 0.00% 4.76% -
  Horiz. % 187.30% 131.75% 142.86% 111.11% 104.76% 104.76% 100.00%
P/EPS 14.45 11.94 15.13 10.72 10.00 9.50 9.30 34.19%
  QoQ % 21.02% -21.08% 41.14% 7.20% 5.26% 2.15% -
  Horiz. % 155.38% 128.39% 162.69% 115.27% 107.53% 102.15% 100.00%
EY 6.92 8.38 6.61 9.33 10.00 10.53 10.75 -25.47%
  QoQ % -17.42% 26.78% -29.15% -6.70% -5.03% -2.05% -
  Horiz. % 64.37% 77.95% 61.49% 86.79% 93.02% 97.95% 100.00%
DY 2.44 3.39 3.13 4.08 4.44 4.65 5.00 -38.04%
  QoQ % -28.02% 8.31% -23.28% -8.11% -4.52% -7.00% -
  Horiz. % 48.80% 67.80% 62.60% 81.60% 88.80% 93.00% 100.00%
P/NAPS 2.06 1.51 1.71 1.32 1.21 1.19 1.14 48.41%
  QoQ % 36.42% -11.70% 29.55% 9.09% 1.68% 4.39% -
  Horiz. % 180.70% 132.46% 150.00% 115.79% 106.14% 104.39% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 11/05/15 24/02/15 07/11/14 07/08/14 29/04/14 25/02/14 15/11/13 -
Price 1.0400 0.7000 0.7400 0.5500 0.5100 0.4550 0.4000 -
P/RPS 1.50 0.98 1.04 0.78 0.75 0.70 0.63 78.40%
  QoQ % 53.06% -5.77% 33.33% 4.00% 7.14% 11.11% -
  Horiz. % 238.10% 155.56% 165.08% 123.81% 119.05% 111.11% 100.00%
P/EPS 18.32 14.17 17.50 12.03 11.33 10.05 9.30 57.21%
  QoQ % 29.29% -19.03% 45.47% 6.18% 12.74% 8.06% -
  Horiz. % 196.99% 152.37% 188.17% 129.35% 121.83% 108.06% 100.00%
EY 5.46 7.06 5.71 8.31 8.82 9.95 10.75 -36.37%
  QoQ % -22.66% 23.64% -31.29% -5.78% -11.36% -7.44% -
  Horiz. % 50.79% 65.67% 53.12% 77.30% 82.05% 92.56% 100.00%
DY 1.92 2.86 2.70 3.64 3.92 4.40 5.00 -47.20%
  QoQ % -32.87% 5.93% -25.82% -7.14% -10.91% -12.00% -
  Horiz. % 38.40% 57.20% 54.00% 72.80% 78.40% 88.00% 100.00%
P/NAPS 2.61 1.79 1.98 1.48 1.37 1.26 1.14 73.80%
  QoQ % 45.81% -9.60% 33.78% 8.03% 8.73% 10.53% -
  Horiz. % 228.95% 157.02% 173.68% 129.82% 120.18% 110.53% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers