Highlights

[SLP] QoQ TTM Result on 2014-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     16.20%    YoY -     7.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 166,994 168,493 171,418 174,444 175,298 174,241 168,209 -0.48%
  QoQ % -0.89% -1.71% -1.73% -0.49% 0.61% 3.59% -
  Horiz. % 99.28% 100.17% 101.91% 103.71% 104.21% 103.59% 100.00%
PBT 30,776 23,208 17,600 14,973 13,642 14,637 14,584 64.45%
  QoQ % 32.61% 31.86% 17.54% 9.76% -6.80% 0.36% -
  Horiz. % 211.03% 159.13% 120.68% 102.67% 93.54% 100.36% 100.00%
Tax -6,539 -5,228 -3,522 -2,817 -3,216 -3,292 -3,419 54.02%
  QoQ % -25.08% -48.44% -25.03% 12.41% 2.31% 3.71% -
  Horiz. % 191.25% 152.91% 103.01% 82.39% 94.06% 96.29% 100.00%
NP 24,237 17,980 14,078 12,156 10,426 11,345 11,165 67.57%
  QoQ % 34.80% 27.72% 15.81% 16.59% -8.10% 1.61% -
  Horiz. % 217.08% 161.04% 126.09% 108.88% 93.38% 101.61% 100.00%
NP to SH 24,208 17,951 14,049 12,127 10,436 11,355 11,175 67.34%
  QoQ % 34.86% 27.77% 15.85% 16.20% -8.09% 1.61% -
  Horiz. % 216.63% 160.64% 125.72% 108.52% 93.39% 101.61% 100.00%
Tax Rate 21.25 % 22.53 % 20.01 % 18.81 % 23.57 % 22.49 % 23.44 % -6.32%
  QoQ % -5.68% 12.59% 6.38% -20.20% 4.80% -4.05% -
  Horiz. % 90.66% 96.12% 85.37% 80.25% 100.55% 95.95% 100.00%
Total Cost 142,757 150,513 157,340 162,288 164,872 162,896 157,044 -6.16%
  QoQ % -5.15% -4.34% -3.05% -1.57% 1.21% 3.73% -
  Horiz. % 90.90% 95.84% 100.19% 103.34% 104.98% 103.73% 100.00%
Net Worth 110,467 101,239 98,505 95,707 92,292 92,162 92,131 12.85%
  QoQ % 9.12% 2.78% 2.92% 3.70% 0.14% 0.03% -
  Horiz. % 119.90% 109.89% 106.92% 103.88% 100.17% 100.03% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 9,873 6,166 4,938 4,938 4,967 4,967 4,961 58.16%
  QoQ % 60.11% 24.88% 0.00% -0.59% 0.00% 0.13% -
  Horiz. % 199.02% 124.30% 99.54% 99.54% 100.13% 100.13% 100.00%
Div Payout % 40.79 % 34.35 % 35.15 % 40.72 % 47.60 % 43.75 % 44.40 % -5.49%
  QoQ % 18.75% -2.28% -13.68% -14.45% 8.80% -1.46% -
  Horiz. % 91.87% 77.36% 79.17% 91.71% 107.21% 98.54% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 110,467 101,239 98,505 95,707 92,292 92,162 92,131 12.85%
  QoQ % 9.12% 2.78% 2.92% 3.70% 0.14% 0.03% -
  Horiz. % 119.90% 109.89% 106.92% 103.88% 100.17% 100.03% 100.00%
NOSH 247,131 247,528 247,500 245,403 246,771 248,415 248,333 -0.32%
  QoQ % -0.16% 0.01% 0.85% -0.55% -0.66% 0.03% -
  Horiz. % 99.52% 99.68% 99.66% 98.82% 99.37% 100.03% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.51 % 10.67 % 8.21 % 6.97 % 5.95 % 6.51 % 6.64 % 68.32%
  QoQ % 35.99% 29.96% 17.79% 17.14% -8.60% -1.96% -
  Horiz. % 218.52% 160.69% 123.64% 104.97% 89.61% 98.04% 100.00%
ROE 21.91 % 17.73 % 14.26 % 12.67 % 11.31 % 12.32 % 12.13 % 48.26%
  QoQ % 23.58% 24.33% 12.55% 12.02% -8.20% 1.57% -
  Horiz. % 180.63% 146.17% 117.56% 104.45% 93.24% 101.57% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 67.57 68.07 69.26 71.08 71.04 70.14 67.74 -0.17%
  QoQ % -0.73% -1.72% -2.56% 0.06% 1.28% 3.54% -
  Horiz. % 99.75% 100.49% 102.24% 104.93% 104.87% 103.54% 100.00%
EPS 9.80 7.25 5.68 4.94 4.23 4.57 4.50 67.93%
  QoQ % 35.17% 27.64% 14.98% 16.78% -7.44% 1.56% -
  Horiz. % 217.78% 161.11% 126.22% 109.78% 94.00% 101.56% 100.00%
DPS 4.00 2.50 2.00 2.00 2.00 2.00 2.00 58.67%
  QoQ % 60.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 125.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.4470 0.4090 0.3980 0.3900 0.3740 0.3710 0.3710 13.22%
  QoQ % 9.29% 2.76% 2.05% 4.28% 0.81% 0.00% -
  Horiz. % 120.49% 110.24% 107.28% 105.12% 100.81% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 52.69 53.16 54.08 55.04 55.31 54.97 53.07 -0.48%
  QoQ % -0.88% -1.70% -1.74% -0.49% 0.62% 3.58% -
  Horiz. % 99.28% 100.17% 101.90% 103.71% 104.22% 103.58% 100.00%
EPS 7.64 5.66 4.43 3.83 3.29 3.58 3.53 67.24%
  QoQ % 34.98% 27.77% 15.67% 16.41% -8.10% 1.42% -
  Horiz. % 216.43% 160.34% 125.50% 108.50% 93.20% 101.42% 100.00%
DPS 3.12 1.95 1.56 1.56 1.57 1.57 1.57 58.00%
  QoQ % 60.00% 25.00% 0.00% -0.64% 0.00% 0.00% -
  Horiz. % 198.73% 124.20% 99.36% 99.36% 100.00% 100.00% 100.00%
NAPS 0.3485 0.3194 0.3108 0.3020 0.2912 0.2908 0.2907 12.84%
  QoQ % 9.11% 2.77% 2.91% 3.71% 0.14% 0.03% -
  Horiz. % 119.88% 109.87% 106.91% 103.89% 100.17% 100.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.6700 1.4400 0.8200 0.5900 0.6400 0.4900 0.4500 -
P/RPS 2.47 2.12 1.18 0.83 0.90 0.70 0.66 140.85%
  QoQ % 16.51% 79.66% 42.17% -7.78% 28.57% 6.06% -
  Horiz. % 374.24% 321.21% 178.79% 125.76% 136.36% 106.06% 100.00%
P/EPS 17.05 19.86 14.45 11.94 15.13 10.72 10.00 42.67%
  QoQ % -14.15% 37.44% 21.02% -21.08% 41.14% 7.20% -
  Horiz. % 170.50% 198.60% 144.50% 119.40% 151.30% 107.20% 100.00%
EY 5.87 5.04 6.92 8.38 6.61 9.33 10.00 -29.87%
  QoQ % 16.47% -27.17% -17.42% 26.78% -29.15% -6.70% -
  Horiz. % 58.70% 50.40% 69.20% 83.80% 66.10% 93.30% 100.00%
DY 2.40 1.74 2.44 3.39 3.13 4.08 4.44 -33.62%
  QoQ % 37.93% -28.69% -28.02% 8.31% -23.28% -8.11% -
  Horiz. % 54.05% 39.19% 54.95% 76.35% 70.50% 91.89% 100.00%
P/NAPS 3.74 3.52 2.06 1.51 1.71 1.32 1.21 112.04%
  QoQ % 6.25% 70.87% 36.42% -11.70% 29.55% 9.09% -
  Horiz. % 309.09% 290.91% 170.25% 124.79% 141.32% 109.09% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 06/11/15 07/08/15 11/05/15 24/02/15 07/11/14 07/08/14 29/04/14 -
Price 1.8600 1.4500 1.0400 0.7000 0.7400 0.5500 0.5100 -
P/RPS 2.75 2.13 1.50 0.98 1.04 0.78 0.75 137.60%
  QoQ % 29.11% 42.00% 53.06% -5.77% 33.33% 4.00% -
  Horiz. % 366.67% 284.00% 200.00% 130.67% 138.67% 104.00% 100.00%
P/EPS 18.99 19.99 18.32 14.17 17.50 12.03 11.33 41.06%
  QoQ % -5.00% 9.12% 29.29% -19.03% 45.47% 6.18% -
  Horiz. % 167.61% 176.43% 161.69% 125.07% 154.46% 106.18% 100.00%
EY 5.27 5.00 5.46 7.06 5.71 8.31 8.82 -29.04%
  QoQ % 5.40% -8.42% -22.66% 23.64% -31.29% -5.78% -
  Horiz. % 59.75% 56.69% 61.90% 80.05% 64.74% 94.22% 100.00%
DY 2.15 1.72 1.92 2.86 2.70 3.64 3.92 -32.97%
  QoQ % 25.00% -10.42% -32.87% 5.93% -25.82% -7.14% -
  Horiz. % 54.85% 43.88% 48.98% 72.96% 68.88% 92.86% 100.00%
P/NAPS 4.16 3.55 2.61 1.79 1.98 1.48 1.37 109.55%
  QoQ % 17.18% 36.02% 45.81% -9.60% 33.78% 8.03% -
  Horiz. % 303.65% 259.12% 190.51% 130.66% 144.53% 108.03% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers