Highlights

[SLP] QoQ TTM Result on 2014-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 07-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -8.09%    YoY -     -1.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 168,493 171,418 174,444 175,298 174,241 168,209 161,844 2.73%
  QoQ % -1.71% -1.73% -0.49% 0.61% 3.59% 3.93% -
  Horiz. % 104.11% 105.92% 107.79% 108.31% 107.66% 103.93% 100.00%
PBT 23,208 17,600 14,973 13,642 14,637 14,584 14,472 37.12%
  QoQ % 31.86% 17.54% 9.76% -6.80% 0.36% 0.77% -
  Horiz. % 160.36% 121.61% 103.46% 94.26% 101.14% 100.77% 100.00%
Tax -5,228 -3,522 -2,817 -3,216 -3,292 -3,419 -3,241 37.66%
  QoQ % -48.44% -25.03% 12.41% 2.31% 3.71% -5.49% -
  Horiz. % 161.31% 108.67% 86.92% 99.23% 101.57% 105.49% 100.00%
NP 17,980 14,078 12,156 10,426 11,345 11,165 11,231 36.97%
  QoQ % 27.72% 15.81% 16.59% -8.10% 1.61% -0.59% -
  Horiz. % 160.09% 125.35% 108.24% 92.83% 101.02% 99.41% 100.00%
NP to SH 17,951 14,049 12,127 10,436 11,355 11,175 11,241 36.74%
  QoQ % 27.77% 15.85% 16.20% -8.09% 1.61% -0.59% -
  Horiz. % 159.69% 124.98% 107.88% 92.84% 101.01% 99.41% 100.00%
Tax Rate 22.53 % 20.01 % 18.81 % 23.57 % 22.49 % 23.44 % 22.39 % 0.42%
  QoQ % 12.59% 6.38% -20.20% 4.80% -4.05% 4.69% -
  Horiz. % 100.63% 89.37% 84.01% 105.27% 100.45% 104.69% 100.00%
Total Cost 150,513 157,340 162,288 164,872 162,896 157,044 150,613 -0.04%
  QoQ % -4.34% -3.05% -1.57% 1.21% 3.73% 4.27% -
  Horiz. % 99.93% 104.47% 107.75% 109.47% 108.16% 104.27% 100.00%
Net Worth 101,239 98,505 95,707 92,292 92,162 92,131 89,654 8.46%
  QoQ % 2.78% 2.92% 3.70% 0.14% 0.03% 2.76% -
  Horiz. % 112.92% 109.87% 106.75% 102.94% 102.80% 102.76% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 6,166 4,938 4,938 4,967 4,967 4,961 4,961 15.66%
  QoQ % 24.88% 0.00% -0.59% 0.00% 0.13% 0.00% -
  Horiz. % 124.30% 99.54% 99.54% 100.13% 100.13% 100.00% 100.00%
Div Payout % 34.35 % 35.15 % 40.72 % 47.60 % 43.75 % 44.40 % 44.13 % -15.42%
  QoQ % -2.28% -13.68% -14.45% 8.80% -1.46% 0.61% -
  Horiz. % 77.84% 79.65% 92.27% 107.86% 99.14% 100.61% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 101,239 98,505 95,707 92,292 92,162 92,131 89,654 8.46%
  QoQ % 2.78% 2.92% 3.70% 0.14% 0.03% 2.76% -
  Horiz. % 112.92% 109.87% 106.75% 102.94% 102.80% 102.76% 100.00%
NOSH 247,528 247,500 245,403 246,771 248,415 248,333 248,351 -0.22%
  QoQ % 0.01% 0.85% -0.55% -0.66% 0.03% -0.01% -
  Horiz. % 99.67% 99.66% 98.81% 99.36% 100.03% 99.99% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.67 % 8.21 % 6.97 % 5.95 % 6.51 % 6.64 % 6.94 % 33.31%
  QoQ % 29.96% 17.79% 17.14% -8.60% -1.96% -4.32% -
  Horiz. % 153.75% 118.30% 100.43% 85.73% 93.80% 95.68% 100.00%
ROE 17.73 % 14.26 % 12.67 % 11.31 % 12.32 % 12.13 % 12.54 % 26.05%
  QoQ % 24.33% 12.55% 12.02% -8.20% 1.57% -3.27% -
  Horiz. % 141.39% 113.72% 101.04% 90.19% 98.25% 96.73% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 68.07 69.26 71.08 71.04 70.14 67.74 65.17 2.95%
  QoQ % -1.72% -2.56% 0.06% 1.28% 3.54% 3.94% -
  Horiz. % 104.45% 106.28% 109.07% 109.01% 107.63% 103.94% 100.00%
EPS 7.25 5.68 4.94 4.23 4.57 4.50 4.53 36.94%
  QoQ % 27.64% 14.98% 16.78% -7.44% 1.56% -0.66% -
  Horiz. % 160.04% 125.39% 109.05% 93.38% 100.88% 99.34% 100.00%
DPS 2.50 2.00 2.00 2.00 2.00 2.00 2.00 16.09%
  QoQ % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.4090 0.3980 0.3900 0.3740 0.3710 0.3710 0.3610 8.70%
  QoQ % 2.76% 2.05% 4.28% 0.81% 0.00% 2.77% -
  Horiz. % 113.30% 110.25% 108.03% 103.60% 102.77% 102.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 53.16 54.08 55.04 55.31 54.97 53.07 51.06 2.73%
  QoQ % -1.70% -1.74% -0.49% 0.62% 3.58% 3.94% -
  Horiz. % 104.11% 105.91% 107.79% 108.32% 107.66% 103.94% 100.00%
EPS 5.66 4.43 3.83 3.29 3.58 3.53 3.55 36.59%
  QoQ % 27.77% 15.67% 16.41% -8.10% 1.42% -0.56% -
  Horiz. % 159.44% 124.79% 107.89% 92.68% 100.85% 99.44% 100.00%
DPS 1.95 1.56 1.56 1.57 1.57 1.57 1.57 15.59%
  QoQ % 25.00% 0.00% -0.64% 0.00% 0.00% 0.00% -
  Horiz. % 124.20% 99.36% 99.36% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3194 0.3108 0.3020 0.2912 0.2908 0.2907 0.2829 8.45%
  QoQ % 2.77% 2.91% 3.71% 0.14% 0.03% 2.76% -
  Horiz. % 112.90% 109.86% 106.75% 102.93% 102.79% 102.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.4400 0.8200 0.5900 0.6400 0.4900 0.4500 0.4300 -
P/RPS 2.12 1.18 0.83 0.90 0.70 0.66 0.66 118.17%
  QoQ % 79.66% 42.17% -7.78% 28.57% 6.06% 0.00% -
  Horiz. % 321.21% 178.79% 125.76% 136.36% 106.06% 100.00% 100.00%
P/EPS 19.86 14.45 11.94 15.13 10.72 10.00 9.50 63.72%
  QoQ % 37.44% 21.02% -21.08% 41.14% 7.20% 5.26% -
  Horiz. % 209.05% 152.11% 125.68% 159.26% 112.84% 105.26% 100.00%
EY 5.04 6.92 8.38 6.61 9.33 10.00 10.53 -38.89%
  QoQ % -27.17% -17.42% 26.78% -29.15% -6.70% -5.03% -
  Horiz. % 47.86% 65.72% 79.58% 62.77% 88.60% 94.97% 100.00%
DY 1.74 2.44 3.39 3.13 4.08 4.44 4.65 -48.17%
  QoQ % -28.69% -28.02% 8.31% -23.28% -8.11% -4.52% -
  Horiz. % 37.42% 52.47% 72.90% 67.31% 87.74% 95.48% 100.00%
P/NAPS 3.52 2.06 1.51 1.71 1.32 1.21 1.19 106.47%
  QoQ % 70.87% 36.42% -11.70% 29.55% 9.09% 1.68% -
  Horiz. % 295.80% 173.11% 126.89% 143.70% 110.92% 101.68% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 07/08/15 11/05/15 24/02/15 07/11/14 07/08/14 29/04/14 25/02/14 -
Price 1.4500 1.0400 0.7000 0.7400 0.5500 0.5100 0.4550 -
P/RPS 2.13 1.50 0.98 1.04 0.78 0.75 0.70 110.41%
  QoQ % 42.00% 53.06% -5.77% 33.33% 4.00% 7.14% -
  Horiz. % 304.29% 214.29% 140.00% 148.57% 111.43% 107.14% 100.00%
P/EPS 19.99 18.32 14.17 17.50 12.03 11.33 10.05 58.36%
  QoQ % 9.12% 29.29% -19.03% 45.47% 6.18% 12.74% -
  Horiz. % 198.91% 182.29% 141.00% 174.13% 119.70% 112.74% 100.00%
EY 5.00 5.46 7.06 5.71 8.31 8.82 9.95 -36.87%
  QoQ % -8.42% -22.66% 23.64% -31.29% -5.78% -11.36% -
  Horiz. % 50.25% 54.87% 70.95% 57.39% 83.52% 88.64% 100.00%
DY 1.72 1.92 2.86 2.70 3.64 3.92 4.40 -46.63%
  QoQ % -10.42% -32.87% 5.93% -25.82% -7.14% -10.91% -
  Horiz. % 39.09% 43.64% 65.00% 61.36% 82.73% 89.09% 100.00%
P/NAPS 3.55 2.61 1.79 1.98 1.48 1.37 1.26 99.86%
  QoQ % 36.02% 45.81% -9.60% 33.78% 8.03% 8.73% -
  Horiz. % 281.75% 207.14% 142.06% 157.14% 117.46% 108.73% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers