Highlights

[SLP] QoQ TTM Result on 2018-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 09-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     31.64%    YoY -     -30.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 186,983 188,069 185,778 179,462 178,316 180,132 175,962 4.14%
  QoQ % -0.58% 1.23% 3.52% 0.64% -1.01% 2.37% -
  Horiz. % 106.26% 106.88% 105.58% 101.99% 101.34% 102.37% 100.00%
PBT 28,393 28,347 28,487 26,058 23,843 24,398 26,258 5.35%
  QoQ % 0.16% -0.49% 9.32% 9.29% -2.27% -7.08% -
  Horiz. % 108.13% 107.96% 108.49% 99.24% 90.80% 92.92% 100.00%
Tax -3,153 -3,094 -5,725 -4,809 -4,568 -5,187 -3,748 -10.89%
  QoQ % -1.91% 45.96% -19.05% -5.28% 11.93% -38.39% -
  Horiz. % 84.12% 82.55% 152.75% 128.31% 121.88% 138.39% 100.00%
NP 25,240 25,253 22,762 21,249 19,275 19,211 22,510 7.94%
  QoQ % -0.05% 10.94% 7.12% 10.24% 0.33% -14.66% -
  Horiz. % 112.13% 112.19% 101.12% 94.40% 85.63% 85.34% 100.00%
NP to SH 25,240 25,253 19,605 16,776 12,744 11,647 21,224 12.26%
  QoQ % -0.05% 28.81% 16.86% 31.64% 9.42% -45.12% -
  Horiz. % 118.92% 118.98% 92.37% 79.04% 60.05% 54.88% 100.00%
Tax Rate 11.10 % 10.91 % 20.10 % 18.45 % 19.16 % 21.26 % 14.27 % -15.43%
  QoQ % 1.74% -45.72% 8.94% -3.71% -9.88% 48.98% -
  Horiz. % 77.79% 76.45% 140.85% 129.29% 134.27% 148.98% 100.00%
Total Cost 161,743 162,816 163,016 158,213 159,041 160,921 153,452 3.57%
  QoQ % -0.66% -0.12% 3.04% -0.52% -1.17% 4.87% -
  Horiz. % 105.40% 106.10% 106.23% 103.10% 103.64% 104.87% 100.00%
Net Worth 180,667 181,301 178,765 175,278 164,819 145,458 140,353 18.35%
  QoQ % -0.35% 1.42% 1.99% 6.35% 13.31% 3.64% -
  Horiz. % 128.72% 129.17% 127.37% 124.88% 117.43% 103.64% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 17,432 14,263 13,617 12,754 10,051 10,051 9,652 48.36%
  QoQ % 22.22% 4.74% 6.77% 26.89% 0.00% 4.13% -
  Horiz. % 180.60% 147.77% 141.08% 132.14% 104.13% 104.13% 100.00%
Div Payout % 69.07 % 56.48 % 69.46 % 76.03 % 78.87 % 86.30 % 45.48 % 32.16%
  QoQ % 22.29% -18.69% -8.64% -3.60% -8.61% 89.75% -
  Horiz. % 151.87% 124.19% 152.73% 167.17% 173.42% 189.75% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 180,667 181,301 178,765 175,278 164,819 145,458 140,353 18.35%
  QoQ % -0.35% 1.42% 1.99% 6.35% 13.31% 3.64% -
  Horiz. % 128.72% 129.17% 127.37% 124.88% 117.43% 103.64% 100.00%
NOSH 316,959 316,959 316,959 316,959 316,959 273,934 259,434 14.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 15.71% 5.59% -
  Horiz. % 122.17% 122.17% 122.17% 122.17% 122.17% 105.59% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 13.50 % 13.43 % 12.25 % 11.84 % 10.81 % 10.66 % 12.79 % 3.67%
  QoQ % 0.52% 9.63% 3.46% 9.53% 1.41% -16.65% -
  Horiz. % 105.55% 105.00% 95.78% 92.57% 84.52% 83.35% 100.00%
ROE 13.97 % 13.93 % 10.97 % 9.57 % 7.73 % 8.01 % 15.12 % -5.14%
  QoQ % 0.29% 26.98% 14.63% 23.80% -3.50% -47.02% -
  Horiz. % 92.39% 92.13% 72.55% 63.29% 51.12% 52.98% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 58.99 59.34 58.61 56.62 56.26 65.76 67.83 -8.90%
  QoQ % -0.59% 1.25% 3.51% 0.64% -14.45% -3.05% -
  Horiz. % 86.97% 87.48% 86.41% 83.47% 82.94% 96.95% 100.00%
EPS 7.96 7.97 6.19 5.29 4.02 4.25 8.18 -1.80%
  QoQ % -0.13% 28.76% 17.01% 31.59% -5.41% -48.04% -
  Horiz. % 97.31% 97.43% 75.67% 64.67% 49.14% 51.96% 100.00%
DPS 5.50 4.50 4.30 4.02 3.17 3.67 3.72 29.81%
  QoQ % 22.22% 4.65% 6.97% 26.81% -13.62% -1.34% -
  Horiz. % 147.85% 120.97% 115.59% 108.06% 85.22% 98.66% 100.00%
NAPS 0.5700 0.5720 0.5640 0.5530 0.5200 0.5310 0.5410 3.55%
  QoQ % -0.35% 1.42% 1.99% 6.35% -2.07% -1.85% -
  Horiz. % 105.36% 105.73% 104.25% 102.22% 96.12% 98.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 58.99 59.34 58.61 56.62 56.26 56.83 55.52 4.13%
  QoQ % -0.59% 1.25% 3.51% 0.64% -1.00% 2.36% -
  Horiz. % 106.25% 106.88% 105.57% 101.98% 101.33% 102.36% 100.00%
EPS 7.96 7.97 6.19 5.29 4.02 3.67 6.70 12.19%
  QoQ % -0.13% 28.76% 17.01% 31.59% 9.54% -45.22% -
  Horiz. % 118.81% 118.96% 92.39% 78.96% 60.00% 54.78% 100.00%
DPS 5.50 4.50 4.30 4.02 3.17 3.17 3.05 48.21%
  QoQ % 22.22% 4.65% 6.97% 26.81% 0.00% 3.93% -
  Horiz. % 180.33% 147.54% 140.98% 131.80% 103.93% 103.93% 100.00%
NAPS 0.5700 0.5720 0.5640 0.5530 0.5200 0.4589 0.4428 18.35%
  QoQ % -0.35% 1.42% 1.99% 6.35% 13.31% 3.64% -
  Horiz. % 128.73% 129.18% 127.37% 124.89% 117.43% 103.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.2200 1.1600 1.1200 0.8400 1.1700 1.8200 1.9000 -
P/RPS 2.07 1.95 1.91 1.48 2.08 2.77 2.80 -18.25%
  QoQ % 6.15% 2.09% 29.05% -28.85% -24.91% -1.07% -
  Horiz. % 73.93% 69.64% 68.21% 52.86% 74.29% 98.93% 100.00%
P/EPS 15.32 14.56 18.11 15.87 29.10 42.81 23.22 -24.23%
  QoQ % 5.22% -19.60% 14.11% -45.46% -32.03% 84.37% -
  Horiz. % 65.98% 62.70% 77.99% 68.35% 125.32% 184.37% 100.00%
EY 6.53 6.87 5.52 6.30 3.44 2.34 4.31 31.95%
  QoQ % -4.95% 24.46% -12.38% 83.14% 47.01% -45.71% -
  Horiz. % 151.51% 159.40% 128.07% 146.17% 79.81% 54.29% 100.00%
DY 4.51 3.88 3.84 4.79 2.71 2.02 1.96 74.38%
  QoQ % 16.24% 1.04% -19.83% 76.75% 34.16% 3.06% -
  Horiz. % 230.10% 197.96% 195.92% 244.39% 138.27% 103.06% 100.00%
P/NAPS 2.14 2.03 1.99 1.52 2.25 3.43 3.51 -28.12%
  QoQ % 5.42% 2.01% 30.92% -32.44% -34.40% -2.28% -
  Horiz. % 60.97% 57.83% 56.70% 43.30% 64.10% 97.72% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 03/05/19 22/02/19 09/11/18 09/11/18 09/11/18 28/03/18 03/11/17 -
Price 1.2800 1.3100 1.0600 1.0600 1.0600 1.2000 1.8500 -
P/RPS 2.17 2.21 1.81 1.87 1.88 1.82 2.73 -14.20%
  QoQ % -1.81% 22.10% -3.21% -0.53% 3.30% -33.33% -
  Horiz. % 79.49% 80.95% 66.30% 68.50% 68.86% 66.67% 100.00%
P/EPS 16.07 16.44 17.14 20.03 26.36 28.22 22.61 -20.37%
  QoQ % -2.25% -4.08% -14.43% -24.01% -6.59% 24.81% -
  Horiz. % 71.07% 72.71% 75.81% 88.59% 116.59% 124.81% 100.00%
EY 6.22 6.08 5.84 4.99 3.79 3.54 4.42 25.60%
  QoQ % 2.30% 4.11% 17.03% 31.66% 7.06% -19.91% -
  Horiz. % 140.72% 137.56% 132.13% 112.90% 85.75% 80.09% 100.00%
DY 4.30 3.44 4.05 3.80 2.99 3.06 2.01 66.11%
  QoQ % 25.00% -15.06% 6.58% 27.09% -2.29% 52.24% -
  Horiz. % 213.93% 171.14% 201.49% 189.05% 148.76% 152.24% 100.00%
P/NAPS 2.25 2.29 1.88 1.92 2.04 2.26 3.42 -24.38%
  QoQ % -1.75% 21.81% -2.08% -5.88% -9.73% -33.92% -
  Horiz. % 65.79% 66.96% 54.97% 56.14% 59.65% 66.08% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS