Highlights

[SLP] QoQ TTM Result on 2016-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 05-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     2.32%    YoY -     98.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 168,697 173,627 175,323 175,679 172,432 166,994 168,493 0.08%
  QoQ % -2.84% -0.97% -0.20% 1.88% 3.26% -0.89% -
  Horiz. % 100.12% 103.05% 104.05% 104.26% 102.34% 99.11% 100.00%
PBT 29,271 28,998 33,706 35,041 34,841 30,776 23,208 16.65%
  QoQ % 0.94% -13.97% -3.81% 0.57% 13.21% 32.61% -
  Horiz. % 126.12% 124.95% 145.23% 150.99% 150.12% 132.61% 100.00%
Tax -3,839 -4,647 -6,168 -7,157 -7,591 -6,539 -5,228 -18.53%
  QoQ % 17.39% 24.66% 13.82% 5.72% -16.09% -25.08% -
  Horiz. % 73.43% 88.89% 117.98% 136.90% 145.20% 125.08% 100.00%
NP 25,432 24,351 27,538 27,884 27,250 24,237 17,980 25.87%
  QoQ % 4.44% -11.57% -1.24% 2.33% 12.43% 34.80% -
  Horiz. % 141.45% 135.43% 153.16% 155.08% 151.56% 134.80% 100.00%
NP to SH 28,553 24,387 27,574 27,920 27,286 24,208 17,951 36.07%
  QoQ % 17.08% -11.56% -1.24% 2.32% 12.71% 34.86% -
  Horiz. % 159.06% 135.85% 153.61% 155.53% 152.00% 134.86% 100.00%
Tax Rate 13.12 % 16.03 % 18.30 % 20.42 % 21.79 % 21.25 % 22.53 % -30.15%
  QoQ % -18.15% -12.40% -10.38% -6.29% 2.54% -5.68% -
  Horiz. % 58.23% 71.15% 81.23% 90.63% 96.72% 94.32% 100.00%
Total Cost 143,265 149,276 147,785 147,795 145,182 142,757 150,513 -3.22%
  QoQ % -4.03% 1.01% -0.01% 1.80% 1.70% -5.15% -
  Horiz. % 95.18% 99.18% 98.19% 98.19% 96.46% 94.85% 100.00%
Net Worth 131,333 123,585 121,299 115,120 114,252 110,467 101,239 18.85%
  QoQ % 6.27% 1.88% 5.37% 0.76% 3.43% 9.12% -
  Horiz. % 129.73% 122.07% 119.82% 113.71% 112.85% 109.12% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 11,130 11,146 11,145 11,145 11,145 9,873 6,166 47.98%
  QoQ % -0.14% 0.01% 0.00% 0.00% 12.88% 60.11% -
  Horiz. % 180.49% 180.74% 180.73% 180.73% 180.73% 160.11% 100.00%
Div Payout % 38.98 % 45.71 % 40.42 % 39.92 % 40.85 % 40.79 % 34.35 % 8.75%
  QoQ % -14.72% 13.09% 1.25% -2.28% 0.15% 18.75% -
  Horiz. % 113.48% 133.07% 117.67% 116.22% 118.92% 118.75% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 131,333 123,585 121,299 115,120 114,252 110,467 101,239 18.85%
  QoQ % 6.27% 1.88% 5.37% 0.76% 3.43% 9.12% -
  Horiz. % 129.73% 122.07% 119.82% 113.71% 112.85% 109.12% 100.00%
NOSH 247,333 247,171 247,551 247,038 248,374 247,131 247,528 -0.05%
  QoQ % 0.07% -0.15% 0.21% -0.54% 0.50% -0.16% -
  Horiz. % 99.92% 99.86% 100.01% 99.80% 100.34% 99.84% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.08 % 14.02 % 15.71 % 15.87 % 15.80 % 14.51 % 10.67 % 25.81%
  QoQ % 7.56% -10.76% -1.01% 0.44% 8.89% 35.99% -
  Horiz. % 141.33% 131.40% 147.24% 148.73% 148.08% 135.99% 100.00%
ROE 21.74 % 19.73 % 22.73 % 24.25 % 23.88 % 21.91 % 17.73 % 14.49%
  QoQ % 10.19% -13.20% -6.27% 1.55% 8.99% 23.58% -
  Horiz. % 122.62% 111.28% 128.20% 136.77% 134.69% 123.58% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.21 70.25 70.82 71.11 69.42 67.57 68.07 0.14%
  QoQ % -2.90% -0.80% -0.41% 2.43% 2.74% -0.73% -
  Horiz. % 100.21% 103.20% 104.04% 104.47% 101.98% 99.27% 100.00%
EPS 11.54 9.87 11.14 11.30 10.99 9.80 7.25 36.13%
  QoQ % 16.92% -11.40% -1.42% 2.82% 12.14% 35.17% -
  Horiz. % 159.17% 136.14% 153.66% 155.86% 151.59% 135.17% 100.00%
DPS 4.50 4.50 4.50 4.50 4.50 4.00 2.50 47.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 12.50% 60.00% -
  Horiz. % 180.00% 180.00% 180.00% 180.00% 180.00% 160.00% 100.00%
NAPS 0.5310 0.5000 0.4900 0.4660 0.4600 0.4470 0.4090 18.92%
  QoQ % 6.20% 2.04% 5.15% 1.30% 2.91% 9.29% -
  Horiz. % 129.83% 122.25% 119.80% 113.94% 112.47% 109.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 53.22 54.78 55.31 55.43 54.40 52.69 53.16 0.07%
  QoQ % -2.85% -0.96% -0.22% 1.89% 3.25% -0.88% -
  Horiz. % 100.11% 103.05% 104.04% 104.27% 102.33% 99.12% 100.00%
EPS 9.01 7.69 8.70 8.81 8.61 7.64 5.66 36.14%
  QoQ % 17.17% -11.61% -1.25% 2.32% 12.70% 34.98% -
  Horiz. % 159.19% 135.87% 153.71% 155.65% 152.12% 134.98% 100.00%
DPS 3.51 3.52 3.52 3.52 3.52 3.12 1.95 47.71%
  QoQ % -0.28% 0.00% 0.00% 0.00% 12.82% 60.00% -
  Horiz. % 180.00% 180.51% 180.51% 180.51% 180.51% 160.00% 100.00%
NAPS 0.4144 0.3899 0.3827 0.3632 0.3605 0.3485 0.3194 18.86%
  QoQ % 6.28% 1.88% 5.37% 0.75% 3.44% 9.11% -
  Horiz. % 129.74% 122.07% 119.82% 113.71% 112.87% 109.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.1900 2.3400 3.0000 2.2000 1.9000 1.6700 1.4400 -
P/RPS 3.21 3.33 4.24 3.09 2.74 2.47 2.12 31.69%
  QoQ % -3.60% -21.46% 37.22% 12.77% 10.93% 16.51% -
  Horiz. % 151.42% 157.08% 200.00% 145.75% 129.25% 116.51% 100.00%
P/EPS 18.97 23.72 26.93 19.47 17.30 17.05 19.86 -3.00%
  QoQ % -20.03% -11.92% 38.32% 12.54% 1.47% -14.15% -
  Horiz. % 95.52% 119.44% 135.60% 98.04% 87.11% 85.85% 100.00%
EY 5.27 4.22 3.71 5.14 5.78 5.87 5.04 3.01%
  QoQ % 24.88% 13.75% -27.82% -11.07% -1.53% 16.47% -
  Horiz. % 104.56% 83.73% 73.61% 101.98% 114.68% 116.47% 100.00%
DY 2.05 1.92 1.50 2.05 2.37 2.40 1.74 11.49%
  QoQ % 6.77% 28.00% -26.83% -13.50% -1.25% 37.93% -
  Horiz. % 117.82% 110.34% 86.21% 117.82% 136.21% 137.93% 100.00%
P/NAPS 4.12 4.68 6.12 4.72 4.13 3.74 3.52 11.01%
  QoQ % -11.97% -23.53% 29.66% 14.29% 10.43% 6.25% -
  Horiz. % 117.05% 132.95% 173.86% 134.09% 117.33% 106.25% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 04/11/16 05/08/16 05/05/16 23/02/16 06/11/15 07/08/15 -
Price 2.3700 2.3900 3.0000 2.0000 2.2200 1.8600 1.4500 -
P/RPS 3.47 3.40 4.24 2.81 3.20 2.75 2.13 38.25%
  QoQ % 2.06% -19.81% 50.89% -12.19% 16.36% 29.11% -
  Horiz. % 162.91% 159.62% 199.06% 131.92% 150.23% 129.11% 100.00%
P/EPS 20.53 24.22 26.93 17.70 20.21 18.99 19.99 1.78%
  QoQ % -15.24% -10.06% 52.15% -12.42% 6.42% -5.00% -
  Horiz. % 102.70% 121.16% 134.72% 88.54% 101.10% 95.00% 100.00%
EY 4.87 4.13 3.71 5.65 4.95 5.27 5.00 -1.73%
  QoQ % 17.92% 11.32% -34.34% 14.14% -6.07% 5.40% -
  Horiz. % 97.40% 82.60% 74.20% 113.00% 99.00% 105.40% 100.00%
DY 1.90 1.88 1.50 2.25 2.03 2.15 1.72 6.83%
  QoQ % 1.06% 25.33% -33.33% 10.84% -5.58% 25.00% -
  Horiz. % 110.47% 109.30% 87.21% 130.81% 118.02% 125.00% 100.00%
P/NAPS 4.46 4.78 6.12 4.29 4.83 4.16 3.55 16.35%
  QoQ % -6.69% -21.90% 42.66% -11.18% 16.11% 17.18% -
  Horiz. % 125.63% 134.65% 172.39% 120.85% 136.06% 117.18% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers