Highlights

[SLP] QoQ TTM Result on 2015-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 06-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     34.86%    YoY -     131.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 175,323 175,679 172,432 166,994 168,493 171,418 174,444 0.34%
  QoQ % -0.20% 1.88% 3.26% -0.89% -1.71% -1.73% -
  Horiz. % 100.50% 100.71% 98.85% 95.73% 96.59% 98.27% 100.00%
PBT 33,706 35,041 34,841 30,776 23,208 17,600 14,973 71.85%
  QoQ % -3.81% 0.57% 13.21% 32.61% 31.86% 17.54% -
  Horiz. % 225.11% 234.03% 232.69% 205.54% 155.00% 117.54% 100.00%
Tax -6,168 -7,157 -7,591 -6,539 -5,228 -3,522 -2,817 68.70%
  QoQ % 13.82% 5.72% -16.09% -25.08% -48.44% -25.03% -
  Horiz. % 218.96% 254.06% 269.47% 232.13% 185.59% 125.03% 100.00%
NP 27,538 27,884 27,250 24,237 17,980 14,078 12,156 72.57%
  QoQ % -1.24% 2.33% 12.43% 34.80% 27.72% 15.81% -
  Horiz. % 226.54% 229.38% 224.17% 199.38% 147.91% 115.81% 100.00%
NP to SH 27,574 27,920 27,286 24,208 17,951 14,049 12,127 73.00%
  QoQ % -1.24% 2.32% 12.71% 34.86% 27.77% 15.85% -
  Horiz. % 227.38% 230.23% 225.00% 199.62% 148.03% 115.85% 100.00%
Tax Rate 18.30 % 20.42 % 21.79 % 21.25 % 22.53 % 20.01 % 18.81 % -1.82%
  QoQ % -10.38% -6.29% 2.54% -5.68% 12.59% 6.38% -
  Horiz. % 97.29% 108.56% 115.84% 112.97% 119.78% 106.38% 100.00%
Total Cost 147,785 147,795 145,182 142,757 150,513 157,340 162,288 -6.06%
  QoQ % -0.01% 1.80% 1.70% -5.15% -4.34% -3.05% -
  Horiz. % 91.06% 91.07% 89.46% 87.97% 92.74% 96.95% 100.00%
Net Worth 121,299 115,120 114,252 110,467 101,239 98,505 95,707 17.13%
  QoQ % 5.37% 0.76% 3.43% 9.12% 2.78% 2.92% -
  Horiz. % 126.74% 120.28% 119.38% 115.42% 105.78% 102.92% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 11,145 11,145 11,145 9,873 6,166 4,938 4,938 72.15%
  QoQ % 0.00% 0.00% 12.88% 60.11% 24.88% 0.00% -
  Horiz. % 225.71% 225.70% 225.70% 199.95% 124.88% 100.00% 100.00%
Div Payout % 40.42 % 39.92 % 40.85 % 40.79 % 34.35 % 35.15 % 40.72 % -0.49%
  QoQ % 1.25% -2.28% 0.15% 18.75% -2.28% -13.68% -
  Horiz. % 99.26% 98.04% 100.32% 100.17% 84.36% 86.32% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 121,299 115,120 114,252 110,467 101,239 98,505 95,707 17.13%
  QoQ % 5.37% 0.76% 3.43% 9.12% 2.78% 2.92% -
  Horiz. % 126.74% 120.28% 119.38% 115.42% 105.78% 102.92% 100.00%
NOSH 247,551 247,038 248,374 247,131 247,528 247,500 245,403 0.58%
  QoQ % 0.21% -0.54% 0.50% -0.16% 0.01% 0.85% -
  Horiz. % 100.88% 100.67% 101.21% 100.70% 100.87% 100.85% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 15.71 % 15.87 % 15.80 % 14.51 % 10.67 % 8.21 % 6.97 % 71.99%
  QoQ % -1.01% 0.44% 8.89% 35.99% 29.96% 17.79% -
  Horiz. % 225.39% 227.69% 226.69% 208.18% 153.08% 117.79% 100.00%
ROE 22.73 % 24.25 % 23.88 % 21.91 % 17.73 % 14.26 % 12.67 % 47.70%
  QoQ % -6.27% 1.55% 8.99% 23.58% 24.33% 12.55% -
  Horiz. % 179.40% 191.40% 188.48% 172.93% 139.94% 112.55% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 70.82 71.11 69.42 67.57 68.07 69.26 71.08 -0.24%
  QoQ % -0.41% 2.43% 2.74% -0.73% -1.72% -2.56% -
  Horiz. % 99.63% 100.04% 97.66% 95.06% 95.77% 97.44% 100.00%
EPS 11.14 11.30 10.99 9.80 7.25 5.68 4.94 72.05%
  QoQ % -1.42% 2.82% 12.14% 35.17% 27.64% 14.98% -
  Horiz. % 225.51% 228.74% 222.47% 198.38% 146.76% 114.98% 100.00%
DPS 4.50 4.50 4.50 4.00 2.50 2.00 2.00 71.79%
  QoQ % 0.00% 0.00% 12.50% 60.00% 25.00% 0.00% -
  Horiz. % 225.00% 225.00% 225.00% 200.00% 125.00% 100.00% 100.00%
NAPS 0.4900 0.4660 0.4600 0.4470 0.4090 0.3980 0.3900 16.45%
  QoQ % 5.15% 1.30% 2.91% 9.29% 2.76% 2.05% -
  Horiz. % 125.64% 119.49% 117.95% 114.62% 104.87% 102.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 55.31 55.43 54.40 52.69 53.16 54.08 55.04 0.33%
  QoQ % -0.22% 1.89% 3.25% -0.88% -1.70% -1.74% -
  Horiz. % 100.49% 100.71% 98.84% 95.73% 96.58% 98.26% 100.00%
EPS 8.70 8.81 8.61 7.64 5.66 4.43 3.83 72.89%
  QoQ % -1.25% 2.32% 12.70% 34.98% 27.77% 15.67% -
  Horiz. % 227.15% 230.03% 224.80% 199.48% 147.78% 115.67% 100.00%
DPS 3.52 3.52 3.52 3.12 1.95 1.56 1.56 72.12%
  QoQ % 0.00% 0.00% 12.82% 60.00% 25.00% 0.00% -
  Horiz. % 225.64% 225.64% 225.64% 200.00% 125.00% 100.00% 100.00%
NAPS 0.3827 0.3632 0.3605 0.3485 0.3194 0.3108 0.3020 17.12%
  QoQ % 5.37% 0.75% 3.44% 9.11% 2.77% 2.91% -
  Horiz. % 126.72% 120.26% 119.37% 115.40% 105.76% 102.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.0000 2.2000 1.9000 1.6700 1.4400 0.8200 0.5900 -
P/RPS 4.24 3.09 2.74 2.47 2.12 1.18 0.83 196.91%
  QoQ % 37.22% 12.77% 10.93% 16.51% 79.66% 42.17% -
  Horiz. % 510.84% 372.29% 330.12% 297.59% 255.42% 142.17% 100.00%
P/EPS 26.93 19.47 17.30 17.05 19.86 14.45 11.94 72.07%
  QoQ % 38.32% 12.54% 1.47% -14.15% 37.44% 21.02% -
  Horiz. % 225.54% 163.07% 144.89% 142.80% 166.33% 121.02% 100.00%
EY 3.71 5.14 5.78 5.87 5.04 6.92 8.38 -41.94%
  QoQ % -27.82% -11.07% -1.53% 16.47% -27.17% -17.42% -
  Horiz. % 44.27% 61.34% 68.97% 70.05% 60.14% 82.58% 100.00%
DY 1.50 2.05 2.37 2.40 1.74 2.44 3.39 -41.96%
  QoQ % -26.83% -13.50% -1.25% 37.93% -28.69% -28.02% -
  Horiz. % 44.25% 60.47% 69.91% 70.80% 51.33% 71.98% 100.00%
P/NAPS 6.12 4.72 4.13 3.74 3.52 2.06 1.51 154.42%
  QoQ % 29.66% 14.29% 10.43% 6.25% 70.87% 36.42% -
  Horiz. % 405.30% 312.58% 273.51% 247.68% 233.11% 136.42% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 05/08/16 05/05/16 23/02/16 06/11/15 07/08/15 11/05/15 24/02/15 -
Price 3.0000 2.0000 2.2200 1.8600 1.4500 1.0400 0.7000 -
P/RPS 4.24 2.81 3.20 2.75 2.13 1.50 0.98 165.75%
  QoQ % 50.89% -12.19% 16.36% 29.11% 42.00% 53.06% -
  Horiz. % 432.65% 286.73% 326.53% 280.61% 217.35% 153.06% 100.00%
P/EPS 26.93 17.70 20.21 18.99 19.99 18.32 14.17 53.49%
  QoQ % 52.15% -12.42% 6.42% -5.00% 9.12% 29.29% -
  Horiz. % 190.05% 124.91% 142.63% 134.02% 141.07% 129.29% 100.00%
EY 3.71 5.65 4.95 5.27 5.00 5.46 7.06 -34.91%
  QoQ % -34.34% 14.14% -6.07% 5.40% -8.42% -22.66% -
  Horiz. % 52.55% 80.03% 70.11% 74.65% 70.82% 77.34% 100.00%
DY 1.50 2.25 2.03 2.15 1.72 1.92 2.86 -34.99%
  QoQ % -33.33% 10.84% -5.58% 25.00% -10.42% -32.87% -
  Horiz. % 52.45% 78.67% 70.98% 75.17% 60.14% 67.13% 100.00%
P/NAPS 6.12 4.29 4.83 4.16 3.55 2.61 1.79 127.12%
  QoQ % 42.66% -11.18% 16.11% 17.18% 36.02% 45.81% -
  Horiz. % 341.90% 239.66% 269.83% 232.40% 198.32% 145.81% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers