Highlights

[SLP] QoQ TTM Result on 2014-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 29-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -0.59%    YoY -     20.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 174,444 175,298 174,241 168,209 161,844 157,007 151,827 9.67%
  QoQ % -0.49% 0.61% 3.59% 3.93% 3.08% 3.41% -
  Horiz. % 114.90% 115.46% 114.76% 110.79% 106.60% 103.41% 100.00%
PBT 14,973 13,642 14,637 14,584 14,472 13,940 11,846 16.85%
  QoQ % 9.76% -6.80% 0.36% 0.77% 3.82% 17.68% -
  Horiz. % 126.40% 115.16% 123.56% 123.11% 122.17% 117.68% 100.00%
Tax -2,817 -3,216 -3,292 -3,419 -3,241 -3,318 -3,081 -5.78%
  QoQ % 12.41% 2.31% 3.71% -5.49% 2.32% -7.69% -
  Horiz. % 91.43% 104.38% 106.85% 110.97% 105.19% 107.69% 100.00%
NP 12,156 10,426 11,345 11,165 11,231 10,622 8,765 24.29%
  QoQ % 16.59% -8.10% 1.61% -0.59% 5.73% 21.19% -
  Horiz. % 138.69% 118.95% 129.44% 127.38% 128.13% 121.19% 100.00%
NP to SH 12,127 10,436 11,355 11,175 11,241 10,626 8,769 24.05%
  QoQ % 16.20% -8.09% 1.61% -0.59% 5.79% 21.18% -
  Horiz. % 138.29% 119.01% 129.49% 127.44% 128.19% 121.18% 100.00%
Tax Rate 18.81 % 23.57 % 22.49 % 23.44 % 22.39 % 23.80 % 26.01 % -19.38%
  QoQ % -20.20% 4.80% -4.05% 4.69% -5.92% -8.50% -
  Horiz. % 72.32% 90.62% 86.47% 90.12% 86.08% 91.50% 100.00%
Total Cost 162,288 164,872 162,896 157,044 150,613 146,385 143,062 8.74%
  QoQ % -1.57% 1.21% 3.73% 4.27% 2.89% 2.32% -
  Horiz. % 113.44% 115.25% 113.86% 109.77% 105.28% 102.32% 100.00%
Net Worth 95,707 92,292 92,162 92,131 89,654 86,991 85,479 7.80%
  QoQ % 3.70% 0.14% 0.03% 2.76% 3.06% 1.77% -
  Horiz. % 111.97% 107.97% 107.82% 107.78% 104.89% 101.77% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,938 4,967 4,967 4,961 4,961 4,967 4,967 -0.39%
  QoQ % -0.59% 0.00% 0.13% 0.00% -0.12% 0.00% -
  Horiz. % 99.42% 100.01% 100.01% 99.88% 99.88% 100.00% 100.00%
Div Payout % 40.72 % 47.60 % 43.75 % 44.40 % 44.13 % 46.74 % 56.64 % -19.70%
  QoQ % -14.45% 8.80% -1.46% 0.61% -5.58% -17.48% -
  Horiz. % 71.89% 84.04% 77.24% 78.39% 77.91% 82.52% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 95,707 92,292 92,162 92,131 89,654 86,991 85,479 7.80%
  QoQ % 3.70% 0.14% 0.03% 2.76% 3.06% 1.77% -
  Horiz. % 111.97% 107.97% 107.82% 107.78% 104.89% 101.77% 100.00%
NOSH 245,403 246,771 248,415 248,333 248,351 247,134 247,765 -0.63%
  QoQ % -0.55% -0.66% 0.03% -0.01% 0.49% -0.26% -
  Horiz. % 99.05% 99.60% 100.26% 100.23% 100.24% 99.75% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.97 % 5.95 % 6.51 % 6.64 % 6.94 % 6.77 % 5.77 % 13.38%
  QoQ % 17.14% -8.60% -1.96% -4.32% 2.51% 17.33% -
  Horiz. % 120.80% 103.12% 112.82% 115.08% 120.28% 117.33% 100.00%
ROE 12.67 % 11.31 % 12.32 % 12.13 % 12.54 % 12.22 % 10.26 % 15.06%
  QoQ % 12.02% -8.20% 1.57% -3.27% 2.62% 19.10% -
  Horiz. % 123.49% 110.23% 120.08% 118.23% 122.22% 119.10% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 71.08 71.04 70.14 67.74 65.17 63.53 61.28 10.37%
  QoQ % 0.06% 1.28% 3.54% 3.94% 2.58% 3.67% -
  Horiz. % 115.99% 115.93% 114.46% 110.54% 106.35% 103.67% 100.00%
EPS 4.94 4.23 4.57 4.50 4.53 4.30 3.54 24.80%
  QoQ % 16.78% -7.44% 1.56% -0.66% 5.35% 21.47% -
  Horiz. % 139.55% 119.49% 129.10% 127.12% 127.97% 121.47% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3900 0.3740 0.3710 0.3710 0.3610 0.3520 0.3450 8.49%
  QoQ % 4.28% 0.81% 0.00% 2.77% 2.56% 2.03% -
  Horiz. % 113.04% 108.41% 107.54% 107.54% 104.64% 102.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 55.04 55.31 54.97 53.07 51.06 49.54 47.90 9.68%
  QoQ % -0.49% 0.62% 3.58% 3.94% 3.07% 3.42% -
  Horiz. % 114.91% 115.47% 114.76% 110.79% 106.60% 103.42% 100.00%
EPS 3.83 3.29 3.58 3.53 3.55 3.35 2.77 24.04%
  QoQ % 16.41% -8.10% 1.42% -0.56% 5.97% 20.94% -
  Horiz. % 138.27% 118.77% 129.24% 127.44% 128.16% 120.94% 100.00%
DPS 1.56 1.57 1.57 1.57 1.57 1.57 1.57 -0.42%
  QoQ % -0.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.36% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3020 0.2912 0.2908 0.2907 0.2829 0.2745 0.2697 7.81%
  QoQ % 3.71% 0.14% 0.03% 2.76% 3.06% 1.78% -
  Horiz. % 111.98% 107.97% 107.82% 107.79% 104.89% 101.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.5900 0.6400 0.4900 0.4500 0.4300 0.4000 0.3750 -
P/RPS 0.83 0.90 0.70 0.66 0.66 0.63 0.61 22.72%
  QoQ % -7.78% 28.57% 6.06% 0.00% 4.76% 3.28% -
  Horiz. % 136.07% 147.54% 114.75% 108.20% 108.20% 103.28% 100.00%
P/EPS 11.94 15.13 10.72 10.00 9.50 9.30 10.60 8.24%
  QoQ % -21.08% 41.14% 7.20% 5.26% 2.15% -12.26% -
  Horiz. % 112.64% 142.74% 101.13% 94.34% 89.62% 87.74% 100.00%
EY 8.38 6.61 9.33 10.00 10.53 10.75 9.44 -7.61%
  QoQ % 26.78% -29.15% -6.70% -5.03% -2.05% 13.88% -
  Horiz. % 88.77% 70.02% 98.83% 105.93% 111.55% 113.88% 100.00%
DY 3.39 3.13 4.08 4.44 4.65 5.00 5.33 -25.98%
  QoQ % 8.31% -23.28% -8.11% -4.52% -7.00% -6.19% -
  Horiz. % 63.60% 58.72% 76.55% 83.30% 87.24% 93.81% 100.00%
P/NAPS 1.51 1.71 1.32 1.21 1.19 1.14 1.09 24.20%
  QoQ % -11.70% 29.55% 9.09% 1.68% 4.39% 4.59% -
  Horiz. % 138.53% 156.88% 121.10% 111.01% 109.17% 104.59% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 07/11/14 07/08/14 29/04/14 25/02/14 15/11/13 19/08/13 -
Price 0.7000 0.7400 0.5500 0.5100 0.4550 0.4000 0.3950 -
P/RPS 0.98 1.04 0.78 0.75 0.70 0.63 0.64 32.75%
  QoQ % -5.77% 33.33% 4.00% 7.14% 11.11% -1.56% -
  Horiz. % 153.13% 162.50% 121.88% 117.19% 109.38% 98.44% 100.00%
P/EPS 14.17 17.50 12.03 11.33 10.05 9.30 11.16 17.21%
  QoQ % -19.03% 45.47% 6.18% 12.74% 8.06% -16.67% -
  Horiz. % 126.97% 156.81% 107.80% 101.52% 90.05% 83.33% 100.00%
EY 7.06 5.71 8.31 8.82 9.95 10.75 8.96 -14.65%
  QoQ % 23.64% -31.29% -5.78% -11.36% -7.44% 19.98% -
  Horiz. % 78.79% 63.73% 92.75% 98.44% 111.05% 119.98% 100.00%
DY 2.86 2.70 3.64 3.92 4.40 5.00 5.06 -31.57%
  QoQ % 5.93% -25.82% -7.14% -10.91% -12.00% -1.19% -
  Horiz. % 56.52% 53.36% 71.94% 77.47% 86.96% 98.81% 100.00%
P/NAPS 1.79 1.98 1.48 1.37 1.26 1.14 1.14 34.98%
  QoQ % -9.60% 33.78% 8.03% 8.73% 10.53% 0.00% -
  Horiz. % 157.02% 173.68% 129.82% 120.18% 110.53% 100.00% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers