Highlights

[SLP] QoQ TTM Result on 2016-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     17.08%    YoY -     4.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 175,962 171,072 170,007 168,697 173,627 175,323 175,679 0.11%
  QoQ % 2.86% 0.63% 0.78% -2.84% -0.97% -0.20% -
  Horiz. % 100.16% 97.38% 96.77% 96.03% 98.83% 99.80% 100.00%
PBT 26,258 27,747 29,870 29,271 28,998 33,706 35,041 -17.48%
  QoQ % -5.37% -7.11% 2.05% 0.94% -13.97% -3.81% -
  Horiz. % 74.94% 79.18% 85.24% 83.53% 82.75% 96.19% 100.00%
Tax -3,748 -3,748 -4,421 -3,839 -4,647 -6,168 -7,157 -35.00%
  QoQ % 0.00% 15.22% -15.16% 17.39% 24.66% 13.82% -
  Horiz. % 52.37% 52.37% 61.77% 53.64% 64.93% 86.18% 100.00%
NP 22,510 23,999 25,449 25,432 24,351 27,538 27,884 -13.29%
  QoQ % -6.20% -5.70% 0.07% 4.44% -11.57% -1.24% -
  Horiz. % 80.73% 86.07% 91.27% 91.21% 87.33% 98.76% 100.00%
NP to SH 21,224 24,029 27,537 28,553 24,387 27,574 27,920 -16.69%
  QoQ % -11.67% -12.74% -3.56% 17.08% -11.56% -1.24% -
  Horiz. % 76.02% 86.06% 98.63% 102.27% 87.35% 98.76% 100.00%
Tax Rate 14.27 % 13.51 % 14.80 % 13.12 % 16.03 % 18.30 % 20.42 % -21.23%
  QoQ % 5.63% -8.72% 12.80% -18.15% -12.40% -10.38% -
  Horiz. % 69.88% 66.16% 72.48% 64.25% 78.50% 89.62% 100.00%
Total Cost 153,452 147,073 144,558 143,265 149,276 147,785 147,795 2.53%
  QoQ % 4.34% 1.74% 0.90% -4.03% 1.01% -0.01% -
  Horiz. % 103.83% 99.51% 97.81% 96.93% 101.00% 99.99% 100.00%
Net Worth 140,353 74,111 131,581 131,333 123,585 121,299 115,120 14.11%
  QoQ % 89.38% -43.68% 0.19% 6.27% 1.88% 5.37% -
  Horiz. % 121.92% 64.38% 114.30% 114.08% 107.35% 105.37% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 9,652 9,468 11,130 11,130 11,146 11,145 11,145 -9.13%
  QoQ % 1.94% -14.93% 0.00% -0.14% 0.01% 0.00% -
  Horiz. % 86.60% 84.95% 99.87% 99.87% 100.01% 100.00% 100.00%
Div Payout % 45.48 % 39.41 % 40.42 % 38.98 % 45.71 % 40.42 % 39.92 % 9.07%
  QoQ % 15.40% -2.50% 3.69% -14.72% 13.09% 1.25% -
  Horiz. % 113.93% 98.72% 101.25% 97.65% 114.50% 101.25% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 140,353 74,111 131,581 131,333 123,585 121,299 115,120 14.11%
  QoQ % 89.38% -43.68% 0.19% 6.27% 1.88% 5.37% -
  Horiz. % 121.92% 64.38% 114.30% 114.08% 107.35% 105.37% 100.00%
NOSH 259,434 136,737 247,333 247,333 247,171 247,551 247,038 3.31%
  QoQ % 89.73% -44.72% 0.00% 0.07% -0.15% 0.21% -
  Horiz. % 105.02% 55.35% 100.12% 100.12% 100.05% 100.21% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 12.79 % 14.03 % 14.97 % 15.08 % 14.02 % 15.71 % 15.87 % -13.39%
  QoQ % -8.84% -6.28% -0.73% 7.56% -10.76% -1.01% -
  Horiz. % 80.59% 88.41% 94.33% 95.02% 88.34% 98.99% 100.00%
ROE 15.12 % 32.42 % 20.93 % 21.74 % 19.73 % 22.73 % 24.25 % -27.00%
  QoQ % -53.36% 54.90% -3.73% 10.19% -13.20% -6.27% -
  Horiz. % 62.35% 133.69% 86.31% 89.65% 81.36% 93.73% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 67.83 125.11 68.74 68.21 70.25 70.82 71.11 -3.10%
  QoQ % -45.78% 82.00% 0.78% -2.90% -0.80% -0.41% -
  Horiz. % 95.39% 175.94% 96.67% 95.92% 98.79% 99.59% 100.00%
EPS 8.18 17.57 11.13 11.54 9.87 11.14 11.30 -19.36%
  QoQ % -53.44% 57.86% -3.55% 16.92% -11.40% -1.42% -
  Horiz. % 72.39% 155.49% 98.50% 102.12% 87.35% 98.58% 100.00%
DPS 3.72 6.92 4.50 4.50 4.50 4.50 4.50 -11.91%
  QoQ % -46.24% 53.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.67% 153.78% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5410 0.5420 0.5320 0.5310 0.5000 0.4900 0.4660 10.45%
  QoQ % -0.18% 1.88% 0.19% 6.20% 2.04% 5.15% -
  Horiz. % 116.09% 116.31% 114.16% 113.95% 107.30% 105.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 55.52 53.97 53.64 53.22 54.78 55.31 55.43 0.11%
  QoQ % 2.87% 0.62% 0.79% -2.85% -0.96% -0.22% -
  Horiz. % 100.16% 97.37% 96.77% 96.01% 98.83% 99.78% 100.00%
EPS 6.70 7.58 8.69 9.01 7.69 8.70 8.81 -16.67%
  QoQ % -11.61% -12.77% -3.55% 17.17% -11.61% -1.25% -
  Horiz. % 76.05% 86.04% 98.64% 102.27% 87.29% 98.75% 100.00%
DPS 3.05 2.99 3.51 3.51 3.52 3.52 3.52 -9.10%
  QoQ % 2.01% -14.81% 0.00% -0.28% 0.00% 0.00% -
  Horiz. % 86.65% 84.94% 99.72% 99.72% 100.00% 100.00% 100.00%
NAPS 0.4428 0.2338 0.4151 0.4144 0.3899 0.3827 0.3632 14.11%
  QoQ % 89.39% -43.68% 0.17% 6.28% 1.88% 5.37% -
  Horiz. % 121.92% 64.37% 114.29% 114.10% 107.35% 105.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.9000 2.4100 2.5900 2.1900 2.3400 3.0000 2.2000 -
P/RPS 2.80 1.93 3.77 3.21 3.33 4.24 3.09 -6.35%
  QoQ % 45.08% -48.81% 17.45% -3.60% -21.46% 37.22% -
  Horiz. % 90.61% 62.46% 122.01% 103.88% 107.77% 137.22% 100.00%
P/EPS 23.22 13.71 23.26 18.97 23.72 26.93 19.47 12.45%
  QoQ % 69.37% -41.06% 22.61% -20.03% -11.92% 38.32% -
  Horiz. % 119.26% 70.42% 119.47% 97.43% 121.83% 138.32% 100.00%
EY 4.31 7.29 4.30 5.27 4.22 3.71 5.14 -11.07%
  QoQ % -40.88% 69.53% -18.41% 24.88% 13.75% -27.82% -
  Horiz. % 83.85% 141.83% 83.66% 102.53% 82.10% 72.18% 100.00%
DY 1.96 2.87 1.74 2.05 1.92 1.50 2.05 -2.95%
  QoQ % -31.71% 64.94% -15.12% 6.77% 28.00% -26.83% -
  Horiz. % 95.61% 140.00% 84.88% 100.00% 93.66% 73.17% 100.00%
P/NAPS 3.51 4.45 4.87 4.12 4.68 6.12 4.72 -17.90%
  QoQ % -21.12% -8.62% 18.20% -11.97% -23.53% 29.66% -
  Horiz. % 74.36% 94.28% 103.18% 87.29% 99.15% 129.66% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 03/11/17 04/08/17 05/05/17 23/02/17 04/11/16 05/08/16 05/05/16 -
Price 1.8500 2.4100 2.6600 2.3700 2.3900 3.0000 2.0000 -
P/RPS 2.73 1.93 3.87 3.47 3.40 4.24 2.81 -1.91%
  QoQ % 41.45% -50.13% 11.53% 2.06% -19.81% 50.89% -
  Horiz. % 97.15% 68.68% 137.72% 123.49% 121.00% 150.89% 100.00%
P/EPS 22.61 13.71 23.89 20.53 24.22 26.93 17.70 17.71%
  QoQ % 64.92% -42.61% 16.37% -15.24% -10.06% 52.15% -
  Horiz. % 127.74% 77.46% 134.97% 115.99% 136.84% 152.15% 100.00%
EY 4.42 7.29 4.19 4.87 4.13 3.71 5.65 -15.09%
  QoQ % -39.37% 73.99% -13.96% 17.92% 11.32% -34.34% -
  Horiz. % 78.23% 129.03% 74.16% 86.19% 73.10% 65.66% 100.00%
DY 2.01 2.87 1.69 1.90 1.88 1.50 2.25 -7.24%
  QoQ % -29.97% 69.82% -11.05% 1.06% 25.33% -33.33% -
  Horiz. % 89.33% 127.56% 75.11% 84.44% 83.56% 66.67% 100.00%
P/NAPS 3.42 4.45 5.00 4.46 4.78 6.12 4.29 -14.01%
  QoQ % -23.15% -11.00% 12.11% -6.69% -21.90% 42.66% -
  Horiz. % 79.72% 103.73% 116.55% 103.96% 111.42% 142.66% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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