Highlights

[SLP] QoQ TTM Result on 2016-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 04-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -11.56%    YoY -     0.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 171,072 170,007 168,697 173,627 175,323 175,679 172,432 -0.53%
  QoQ % 0.63% 0.78% -2.84% -0.97% -0.20% 1.88% -
  Horiz. % 99.21% 98.59% 97.83% 100.69% 101.68% 101.88% 100.00%
PBT 27,747 29,870 29,271 28,998 33,706 35,041 34,841 -14.09%
  QoQ % -7.11% 2.05% 0.94% -13.97% -3.81% 0.57% -
  Horiz. % 79.64% 85.73% 84.01% 83.23% 96.74% 100.57% 100.00%
Tax -3,748 -4,421 -3,839 -4,647 -6,168 -7,157 -7,591 -37.56%
  QoQ % 15.22% -15.16% 17.39% 24.66% 13.82% 5.72% -
  Horiz. % 49.37% 58.24% 50.57% 61.22% 81.25% 94.28% 100.00%
NP 23,999 25,449 25,432 24,351 27,538 27,884 27,250 -8.13%
  QoQ % -5.70% 0.07% 4.44% -11.57% -1.24% 2.33% -
  Horiz. % 88.07% 93.39% 93.33% 89.36% 101.06% 102.33% 100.00%
NP to SH 24,029 27,537 28,553 24,387 27,574 27,920 27,286 -8.13%
  QoQ % -12.74% -3.56% 17.08% -11.56% -1.24% 2.32% -
  Horiz. % 88.06% 100.92% 104.64% 89.38% 101.06% 102.32% 100.00%
Tax Rate 13.51 % 14.80 % 13.12 % 16.03 % 18.30 % 20.42 % 21.79 % -27.31%
  QoQ % -8.72% 12.80% -18.15% -12.40% -10.38% -6.29% -
  Horiz. % 62.00% 67.92% 60.21% 73.57% 83.98% 93.71% 100.00%
Total Cost 147,073 144,558 143,265 149,276 147,785 147,795 145,182 0.87%
  QoQ % 1.74% 0.90% -4.03% 1.01% -0.01% 1.80% -
  Horiz. % 101.30% 99.57% 98.68% 102.82% 101.79% 101.80% 100.00%
Net Worth 74,111 131,581 131,333 123,585 121,299 115,120 114,252 -25.09%
  QoQ % -43.68% 0.19% 6.27% 1.88% 5.37% 0.76% -
  Horiz. % 64.87% 115.17% 114.95% 108.17% 106.17% 100.76% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 9,468 11,130 11,130 11,146 11,145 11,145 11,145 -10.31%
  QoQ % -14.93% 0.00% -0.14% 0.01% 0.00% 0.00% -
  Horiz. % 84.95% 99.87% 99.87% 100.01% 100.00% 100.00% 100.00%
Div Payout % 39.41 % 40.42 % 38.98 % 45.71 % 40.42 % 39.92 % 40.85 % -2.37%
  QoQ % -2.50% 3.69% -14.72% 13.09% 1.25% -2.28% -
  Horiz. % 96.47% 98.95% 95.42% 111.90% 98.95% 97.72% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 74,111 131,581 131,333 123,585 121,299 115,120 114,252 -25.09%
  QoQ % -43.68% 0.19% 6.27% 1.88% 5.37% 0.76% -
  Horiz. % 64.87% 115.17% 114.95% 108.17% 106.17% 100.76% 100.00%
NOSH 136,737 247,333 247,333 247,171 247,551 247,038 248,374 -32.85%
  QoQ % -44.72% 0.00% 0.07% -0.15% 0.21% -0.54% -
  Horiz. % 55.05% 99.58% 99.58% 99.52% 99.67% 99.46% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 14.03 % 14.97 % 15.08 % 14.02 % 15.71 % 15.87 % 15.80 % -7.62%
  QoQ % -6.28% -0.73% 7.56% -10.76% -1.01% 0.44% -
  Horiz. % 88.80% 94.75% 95.44% 88.73% 99.43% 100.44% 100.00%
ROE 32.42 % 20.93 % 21.74 % 19.73 % 22.73 % 24.25 % 23.88 % 22.63%
  QoQ % 54.90% -3.73% 10.19% -13.20% -6.27% 1.55% -
  Horiz. % 135.76% 87.65% 91.04% 82.62% 95.18% 101.55% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 125.11 68.74 68.21 70.25 70.82 71.11 69.42 48.15%
  QoQ % 82.00% 0.78% -2.90% -0.80% -0.41% 2.43% -
  Horiz. % 180.22% 99.02% 98.26% 101.20% 102.02% 102.43% 100.00%
EPS 17.57 11.13 11.54 9.87 11.14 11.30 10.99 36.76%
  QoQ % 57.86% -3.55% 16.92% -11.40% -1.42% 2.82% -
  Horiz. % 159.87% 101.27% 105.00% 89.81% 101.36% 102.82% 100.00%
DPS 6.92 4.50 4.50 4.50 4.50 4.50 4.50 33.26%
  QoQ % 53.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 153.78% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5420 0.5320 0.5310 0.5000 0.4900 0.4660 0.4600 11.57%
  QoQ % 1.88% 0.19% 6.20% 2.04% 5.15% 1.30% -
  Horiz. % 117.83% 115.65% 115.43% 108.70% 106.52% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 53.97 53.64 53.22 54.78 55.31 55.43 54.40 -0.53%
  QoQ % 0.62% 0.79% -2.85% -0.96% -0.22% 1.89% -
  Horiz. % 99.21% 98.60% 97.83% 100.70% 101.67% 101.89% 100.00%
EPS 7.58 8.69 9.01 7.69 8.70 8.81 8.61 -8.15%
  QoQ % -12.77% -3.55% 17.17% -11.61% -1.25% 2.32% -
  Horiz. % 88.04% 100.93% 104.65% 89.31% 101.05% 102.32% 100.00%
DPS 2.99 3.51 3.51 3.52 3.52 3.52 3.52 -10.32%
  QoQ % -14.81% 0.00% -0.28% 0.00% 0.00% 0.00% -
  Horiz. % 84.94% 99.72% 99.72% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2338 0.4151 0.4144 0.3899 0.3827 0.3632 0.3605 -25.09%
  QoQ % -43.68% 0.17% 6.28% 1.88% 5.37% 0.75% -
  Horiz. % 64.85% 115.15% 114.95% 108.16% 106.16% 100.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.4100 2.5900 2.1900 2.3400 3.0000 2.2000 1.9000 -
P/RPS 1.93 3.77 3.21 3.33 4.24 3.09 2.74 -20.85%
  QoQ % -48.81% 17.45% -3.60% -21.46% 37.22% 12.77% -
  Horiz. % 70.44% 137.59% 117.15% 121.53% 154.74% 112.77% 100.00%
P/EPS 13.71 23.26 18.97 23.72 26.93 19.47 17.30 -14.38%
  QoQ % -41.06% 22.61% -20.03% -11.92% 38.32% 12.54% -
  Horiz. % 79.25% 134.45% 109.65% 137.11% 155.66% 112.54% 100.00%
EY 7.29 4.30 5.27 4.22 3.71 5.14 5.78 16.75%
  QoQ % 69.53% -18.41% 24.88% 13.75% -27.82% -11.07% -
  Horiz. % 126.12% 74.39% 91.18% 73.01% 64.19% 88.93% 100.00%
DY 2.87 1.74 2.05 1.92 1.50 2.05 2.37 13.62%
  QoQ % 64.94% -15.12% 6.77% 28.00% -26.83% -13.50% -
  Horiz. % 121.10% 73.42% 86.50% 81.01% 63.29% 86.50% 100.00%
P/NAPS 4.45 4.87 4.12 4.68 6.12 4.72 4.13 5.11%
  QoQ % -8.62% 18.20% -11.97% -23.53% 29.66% 14.29% -
  Horiz. % 107.75% 117.92% 99.76% 113.32% 148.18% 114.29% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 04/08/17 05/05/17 23/02/17 04/11/16 05/08/16 05/05/16 23/02/16 -
Price 2.4100 2.6600 2.3700 2.3900 3.0000 2.0000 2.2200 -
P/RPS 1.93 3.87 3.47 3.40 4.24 2.81 3.20 -28.64%
  QoQ % -50.13% 11.53% 2.06% -19.81% 50.89% -12.19% -
  Horiz. % 60.31% 120.94% 108.44% 106.25% 132.50% 87.81% 100.00%
P/EPS 13.71 23.89 20.53 24.22 26.93 17.70 20.21 -22.81%
  QoQ % -42.61% 16.37% -15.24% -10.06% 52.15% -12.42% -
  Horiz. % 67.84% 118.21% 101.58% 119.84% 133.25% 87.58% 100.00%
EY 7.29 4.19 4.87 4.13 3.71 5.65 4.95 29.47%
  QoQ % 73.99% -13.96% 17.92% 11.32% -34.34% 14.14% -
  Horiz. % 147.27% 84.65% 98.38% 83.43% 74.95% 114.14% 100.00%
DY 2.87 1.69 1.90 1.88 1.50 2.25 2.03 25.99%
  QoQ % 69.82% -11.05% 1.06% 25.33% -33.33% 10.84% -
  Horiz. % 141.38% 83.25% 93.60% 92.61% 73.89% 110.84% 100.00%
P/NAPS 4.45 5.00 4.46 4.78 6.12 4.29 4.83 -5.32%
  QoQ % -11.00% 12.11% -6.69% -21.90% 42.66% -11.18% -
  Horiz. % 92.13% 103.52% 92.34% 98.96% 126.71% 88.82% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers