Highlights

[SLP] QoQ TTM Result on 2015-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 11-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     15.85%    YoY -     25.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 172,432 166,994 168,493 171,418 174,444 175,298 174,241 -0.69%
  QoQ % 3.26% -0.89% -1.71% -1.73% -0.49% 0.61% -
  Horiz. % 98.96% 95.84% 96.70% 98.38% 100.12% 100.61% 100.00%
PBT 34,841 30,776 23,208 17,600 14,973 13,642 14,637 77.99%
  QoQ % 13.21% 32.61% 31.86% 17.54% 9.76% -6.80% -
  Horiz. % 238.03% 210.26% 158.56% 120.24% 102.30% 93.20% 100.00%
Tax -7,591 -6,539 -5,228 -3,522 -2,817 -3,216 -3,292 74.27%
  QoQ % -16.09% -25.08% -48.44% -25.03% 12.41% 2.31% -
  Horiz. % 230.59% 198.63% 158.81% 106.99% 85.57% 97.69% 100.00%
NP 27,250 24,237 17,980 14,078 12,156 10,426 11,345 79.07%
  QoQ % 12.43% 34.80% 27.72% 15.81% 16.59% -8.10% -
  Horiz. % 240.19% 213.64% 158.48% 124.09% 107.15% 91.90% 100.00%
NP to SH 27,286 24,208 17,951 14,049 12,127 10,436 11,355 79.12%
  QoQ % 12.71% 34.86% 27.77% 15.85% 16.20% -8.09% -
  Horiz. % 240.30% 213.19% 158.09% 123.73% 106.80% 91.91% 100.00%
Tax Rate 21.79 % 21.25 % 22.53 % 20.01 % 18.81 % 23.57 % 22.49 % -2.08%
  QoQ % 2.54% -5.68% 12.59% 6.38% -20.20% 4.80% -
  Horiz. % 96.89% 94.49% 100.18% 88.97% 83.64% 104.80% 100.00%
Total Cost 145,182 142,757 150,513 157,340 162,288 164,872 162,896 -7.37%
  QoQ % 1.70% -5.15% -4.34% -3.05% -1.57% 1.21% -
  Horiz. % 89.13% 87.64% 92.40% 96.59% 99.63% 101.21% 100.00%
Net Worth 114,252 110,467 101,239 98,505 95,707 92,292 92,162 15.36%
  QoQ % 3.43% 9.12% 2.78% 2.92% 3.70% 0.14% -
  Horiz. % 123.97% 119.86% 109.85% 106.88% 103.85% 100.14% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 11,145 9,873 6,166 4,938 4,938 4,967 4,967 71.13%
  QoQ % 12.88% 60.11% 24.88% 0.00% -0.59% 0.00% -
  Horiz. % 224.36% 198.76% 124.14% 99.41% 99.41% 100.00% 100.00%
Div Payout % 40.85 % 40.79 % 34.35 % 35.15 % 40.72 % 47.60 % 43.75 % -4.46%
  QoQ % 0.15% 18.75% -2.28% -13.68% -14.45% 8.80% -
  Horiz. % 93.37% 93.23% 78.51% 80.34% 93.07% 108.80% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 114,252 110,467 101,239 98,505 95,707 92,292 92,162 15.36%
  QoQ % 3.43% 9.12% 2.78% 2.92% 3.70% 0.14% -
  Horiz. % 123.97% 119.86% 109.85% 106.88% 103.85% 100.14% 100.00%
NOSH 248,374 247,131 247,528 247,500 245,403 246,771 248,415 -0.01%
  QoQ % 0.50% -0.16% 0.01% 0.85% -0.55% -0.66% -
  Horiz. % 99.98% 99.48% 99.64% 99.63% 98.79% 99.34% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.80 % 14.51 % 10.67 % 8.21 % 6.97 % 5.95 % 6.51 % 80.31%
  QoQ % 8.89% 35.99% 29.96% 17.79% 17.14% -8.60% -
  Horiz. % 242.70% 222.89% 163.90% 126.11% 107.07% 91.40% 100.00%
ROE 23.88 % 21.91 % 17.73 % 14.26 % 12.67 % 11.31 % 12.32 % 55.27%
  QoQ % 8.99% 23.58% 24.33% 12.55% 12.02% -8.20% -
  Horiz. % 193.83% 177.84% 143.91% 115.75% 102.84% 91.80% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 69.42 67.57 68.07 69.26 71.08 71.04 70.14 -0.68%
  QoQ % 2.74% -0.73% -1.72% -2.56% 0.06% 1.28% -
  Horiz. % 98.97% 96.34% 97.05% 98.75% 101.34% 101.28% 100.00%
EPS 10.99 9.80 7.25 5.68 4.94 4.23 4.57 79.21%
  QoQ % 12.14% 35.17% 27.64% 14.98% 16.78% -7.44% -
  Horiz. % 240.48% 214.44% 158.64% 124.29% 108.10% 92.56% 100.00%
DPS 4.50 4.00 2.50 2.00 2.00 2.00 2.00 71.45%
  QoQ % 12.50% 60.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 225.00% 200.00% 125.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.4600 0.4470 0.4090 0.3980 0.3900 0.3740 0.3710 15.37%
  QoQ % 2.91% 9.29% 2.76% 2.05% 4.28% 0.81% -
  Horiz. % 123.99% 120.49% 110.24% 107.28% 105.12% 100.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 54.40 52.69 53.16 54.08 55.04 55.31 54.97 -0.69%
  QoQ % 3.25% -0.88% -1.70% -1.74% -0.49% 0.62% -
  Horiz. % 98.96% 95.85% 96.71% 98.38% 100.13% 100.62% 100.00%
EPS 8.61 7.64 5.66 4.43 3.83 3.29 3.58 79.22%
  QoQ % 12.70% 34.98% 27.77% 15.67% 16.41% -8.10% -
  Horiz. % 240.50% 213.41% 158.10% 123.74% 106.98% 91.90% 100.00%
DPS 3.52 3.12 1.95 1.56 1.56 1.57 1.57 71.05%
  QoQ % 12.82% 60.00% 25.00% 0.00% -0.64% 0.00% -
  Horiz. % 224.20% 198.73% 124.20% 99.36% 99.36% 100.00% 100.00%
NAPS 0.3605 0.3485 0.3194 0.3108 0.3020 0.2912 0.2908 15.36%
  QoQ % 3.44% 9.11% 2.77% 2.91% 3.71% 0.14% -
  Horiz. % 123.97% 119.84% 109.83% 106.88% 103.85% 100.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.9000 1.6700 1.4400 0.8200 0.5900 0.6400 0.4900 -
P/RPS 2.74 2.47 2.12 1.18 0.83 0.90 0.70 147.75%
  QoQ % 10.93% 16.51% 79.66% 42.17% -7.78% 28.57% -
  Horiz. % 391.43% 352.86% 302.86% 168.57% 118.57% 128.57% 100.00%
P/EPS 17.30 17.05 19.86 14.45 11.94 15.13 10.72 37.46%
  QoQ % 1.47% -14.15% 37.44% 21.02% -21.08% 41.14% -
  Horiz. % 161.38% 159.05% 185.26% 134.79% 111.38% 141.14% 100.00%
EY 5.78 5.87 5.04 6.92 8.38 6.61 9.33 -27.27%
  QoQ % -1.53% 16.47% -27.17% -17.42% 26.78% -29.15% -
  Horiz. % 61.95% 62.92% 54.02% 74.17% 89.82% 70.85% 100.00%
DY 2.37 2.40 1.74 2.44 3.39 3.13 4.08 -30.31%
  QoQ % -1.25% 37.93% -28.69% -28.02% 8.31% -23.28% -
  Horiz. % 58.09% 58.82% 42.65% 59.80% 83.09% 76.72% 100.00%
P/NAPS 4.13 3.74 3.52 2.06 1.51 1.71 1.32 113.48%
  QoQ % 10.43% 6.25% 70.87% 36.42% -11.70% 29.55% -
  Horiz. % 312.88% 283.33% 266.67% 156.06% 114.39% 129.55% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 06/11/15 07/08/15 11/05/15 24/02/15 07/11/14 07/08/14 -
Price 2.2200 1.8600 1.4500 1.0400 0.7000 0.7400 0.5500 -
P/RPS 3.20 2.75 2.13 1.50 0.98 1.04 0.78 155.62%
  QoQ % 16.36% 29.11% 42.00% 53.06% -5.77% 33.33% -
  Horiz. % 410.26% 352.56% 273.08% 192.31% 125.64% 133.33% 100.00%
P/EPS 20.21 18.99 19.99 18.32 14.17 17.50 12.03 41.19%
  QoQ % 6.42% -5.00% 9.12% 29.29% -19.03% 45.47% -
  Horiz. % 168.00% 157.86% 166.17% 152.29% 117.79% 145.47% 100.00%
EY 4.95 5.27 5.00 5.46 7.06 5.71 8.31 -29.14%
  QoQ % -6.07% 5.40% -8.42% -22.66% 23.64% -31.29% -
  Horiz. % 59.57% 63.42% 60.17% 65.70% 84.96% 68.71% 100.00%
DY 2.03 2.15 1.72 1.92 2.86 2.70 3.64 -32.17%
  QoQ % -5.58% 25.00% -10.42% -32.87% 5.93% -25.82% -
  Horiz. % 55.77% 59.07% 47.25% 52.75% 78.57% 74.18% 100.00%
P/NAPS 4.83 4.16 3.55 2.61 1.79 1.98 1.48 119.54%
  QoQ % 16.11% 17.18% 36.02% 45.81% -9.60% 33.78% -
  Horiz. % 326.35% 281.08% 239.86% 176.35% 120.95% 133.78% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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