Highlights

[SLP] YoY Annual (Unaudited) 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 YoY -     7.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 180,131 168,697 172,432 174,444 161,843 151,208 148,961 3.21%
  YoY % 6.78% -2.17% -1.15% 7.79% 7.03% 1.51% -
  Horiz. % 120.92% 113.25% 115.76% 117.11% 108.65% 101.51% 100.00%
PBT 24,399 29,271 34,841 14,973 14,472 12,682 8,374 19.49%
  YoY % -16.64% -15.99% 132.69% 3.46% 14.11% 51.44% -
  Horiz. % 291.37% 349.55% 416.06% 178.80% 172.82% 151.44% 100.00%
Tax -5,187 -3,839 -7,591 -2,817 -3,242 -3,244 -2,285 14.63%
  YoY % -35.11% 49.43% -169.47% 13.11% 0.06% -41.97% -
  Horiz. % 227.00% 168.01% 332.21% 123.28% 141.88% 141.97% 100.00%
NP 19,212 25,432 27,250 12,156 11,230 9,438 6,089 21.09%
  YoY % -24.46% -6.67% 124.17% 8.25% 18.99% 55.00% -
  Horiz. % 315.52% 417.67% 447.53% 199.64% 184.43% 155.00% 100.00%
NP to SH 11,648 28,553 27,286 12,127 11,240 9,442 6,103 11.36%
  YoY % -59.21% 4.64% 125.00% 7.89% 19.04% 54.71% -
  Horiz. % 190.86% 467.85% 447.09% 198.71% 184.17% 154.71% 100.00%
Tax Rate 21.26 % 13.12 % 21.79 % 18.81 % 22.40 % 25.58 % 27.29 % -4.07%
  YoY % 62.04% -39.79% 15.84% -16.03% -12.43% -6.27% -
  Horiz. % 77.90% 48.08% 79.85% 68.93% 82.08% 93.73% 100.00%
Total Cost 160,919 143,265 145,182 162,288 150,613 141,770 142,872 2.00%
  YoY % 12.32% -1.32% -10.54% 7.75% 6.24% -0.77% -
  Horiz. % 112.63% 100.28% 101.62% 113.59% 105.42% 99.23% 100.00%
Net Worth 145,458 131,333 113,898 96,324 89,375 82,802 78,444 10.83%
  YoY % 10.76% 15.31% 18.24% 7.78% 7.94% 5.56% -
  Horiz. % 185.43% 167.42% 145.20% 122.79% 113.94% 105.56% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 12,327 11,129 11,142 4,939 4,951 4,943 4,949 16.41%
  YoY % 10.76% -0.11% 125.56% -0.24% 0.16% -0.12% -
  Horiz. % 249.07% 224.89% 225.13% 99.81% 100.05% 99.88% 100.00%
Div Payout % 105.83 % 38.98 % 40.83 % 40.73 % 44.05 % 52.36 % 81.09 % 4.53%
  YoY % 171.50% -4.53% 0.25% -7.54% -15.87% -35.43% -
  Horiz. % 130.51% 48.07% 50.35% 50.23% 54.32% 64.57% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 145,458 131,333 113,898 96,324 89,375 82,802 78,444 10.83%
  YoY % 10.76% 15.31% 18.24% 7.78% 7.94% 5.56% -
  Horiz. % 185.43% 167.42% 145.20% 122.79% 113.94% 105.56% 100.00%
NOSH 273,934 247,333 247,604 246,985 247,577 247,172 247,457 1.71%
  YoY % 10.76% -0.11% 0.25% -0.24% 0.16% -0.12% -
  Horiz. % 110.70% 99.95% 100.06% 99.81% 100.05% 99.88% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.67 % 15.08 % 15.80 % 6.97 % 6.94 % 6.24 % 4.09 % 17.31%
  YoY % -29.24% -4.56% 126.69% 0.43% 11.22% 52.57% -
  Horiz. % 260.88% 368.70% 386.31% 170.42% 169.68% 152.57% 100.00%
ROE 8.01 % 21.74 % 23.96 % 12.59 % 12.58 % 11.40 % 7.78 % 0.49%
  YoY % -63.16% -9.27% 90.31% 0.08% 10.35% 46.53% -
  Horiz. % 102.96% 279.43% 307.97% 161.83% 161.70% 146.53% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 65.76 68.21 69.64 70.63 65.37 61.18 60.20 1.48%
  YoY % -3.59% -2.05% -1.40% 8.05% 6.85% 1.63% -
  Horiz. % 109.24% 113.31% 115.68% 117.33% 108.59% 101.63% 100.00%
EPS 6.24 10.28 11.02 4.91 4.54 3.82 2.46 16.77%
  YoY % -39.30% -6.72% 124.44% 8.15% 18.85% 55.28% -
  Horiz. % 253.66% 417.89% 447.97% 199.59% 184.55% 155.28% 100.00%
DPS 4.50 4.50 4.50 2.00 2.00 2.00 2.00 14.46%
  YoY % 0.00% 0.00% 125.00% 0.00% 0.00% 0.00% -
  Horiz. % 225.00% 225.00% 225.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5310 0.5310 0.4600 0.3900 0.3610 0.3350 0.3170 8.97%
  YoY % 0.00% 15.43% 17.95% 8.03% 7.76% 5.68% -
  Horiz. % 167.51% 167.51% 145.11% 123.03% 113.88% 105.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 56.83 53.22 54.40 55.04 51.06 47.71 47.00 3.21%
  YoY % 6.78% -2.17% -1.16% 7.79% 7.02% 1.51% -
  Horiz. % 120.91% 113.23% 115.74% 117.11% 108.64% 101.51% 100.00%
EPS 3.67 9.01 8.61 3.83 3.55 2.98 1.93 11.30%
  YoY % -59.27% 4.65% 124.80% 7.89% 19.13% 54.40% -
  Horiz. % 190.16% 466.84% 446.11% 198.45% 183.94% 154.40% 100.00%
DPS 3.89 3.51 3.52 1.56 1.56 1.56 1.56 16.43%
  YoY % 10.83% -0.28% 125.64% 0.00% 0.00% 0.00% -
  Horiz. % 249.36% 225.00% 225.64% 100.00% 100.00% 100.00% 100.00%
NAPS 0.4589 0.4144 0.3593 0.3039 0.2820 0.2612 0.2475 10.83%
  YoY % 10.74% 15.34% 18.23% 7.77% 7.96% 5.54% -
  Horiz. % 185.41% 167.43% 145.17% 122.79% 113.94% 105.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.8200 2.1900 1.9000 0.5900 0.4300 0.3800 0.3800 -
P/RPS 2.77 3.21 2.73 0.84 0.66 0.62 0.63 27.97%
  YoY % -13.71% 17.58% 225.00% 27.27% 6.45% -1.59% -
  Horiz. % 439.68% 509.52% 433.33% 133.33% 104.76% 98.41% 100.00%
P/EPS 42.80 18.97 17.24 12.02 9.47 9.95 15.41 18.54%
  YoY % 125.62% 10.03% 43.43% 26.93% -4.82% -35.43% -
  Horiz. % 277.74% 123.10% 111.88% 78.00% 61.45% 64.57% 100.00%
EY 2.34 5.27 5.80 8.32 10.56 10.05 6.49 -15.62%
  YoY % -55.60% -9.14% -30.29% -21.21% 5.07% 54.85% -
  Horiz. % 36.06% 81.20% 89.37% 128.20% 162.71% 154.85% 100.00%
DY 2.47 2.05 2.37 3.39 4.65 5.26 5.26 -11.83%
  YoY % 20.49% -13.50% -30.09% -27.10% -11.60% 0.00% -
  Horiz. % 46.96% 38.97% 45.06% 64.45% 88.40% 100.00% 100.00%
P/NAPS 3.43 4.12 4.13 1.51 1.19 1.13 1.20 19.11%
  YoY % -16.75% -0.24% 173.51% 26.89% 5.31% -5.83% -
  Horiz. % 285.83% 343.33% 344.17% 125.83% 99.17% 94.17% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/03/18 23/02/17 23/02/16 24/02/15 25/02/14 27/02/13 27/02/12 -
Price 1.2000 2.3700 2.2200 0.7000 0.4550 0.3600 0.4000 -
P/RPS 1.82 3.47 3.19 0.99 0.70 0.59 0.66 18.40%
  YoY % -47.55% 8.78% 222.22% 41.43% 18.64% -10.61% -
  Horiz. % 275.76% 525.76% 483.33% 150.00% 106.06% 89.39% 100.00%
P/EPS 28.22 20.53 20.15 14.26 10.02 9.42 16.22 9.66%
  YoY % 37.46% 1.89% 41.30% 42.32% 6.37% -41.92% -
  Horiz. % 173.98% 126.57% 124.23% 87.92% 61.78% 58.08% 100.00%
EY 3.54 4.87 4.96 7.01 9.98 10.61 6.17 -8.84%
  YoY % -27.31% -1.81% -29.24% -29.76% -5.94% 71.96% -
  Horiz. % 57.37% 78.93% 80.39% 113.61% 161.75% 171.96% 100.00%
DY 3.75 1.90 2.03 2.86 4.40 5.56 5.00 -4.68%
  YoY % 97.37% -6.40% -29.02% -35.00% -20.86% 11.20% -
  Horiz. % 75.00% 38.00% 40.60% 57.20% 88.00% 111.20% 100.00%
P/NAPS 2.26 4.46 4.83 1.79 1.26 1.07 1.26 10.22%
  YoY % -49.33% -7.66% 169.83% 42.06% 17.76% -15.08% -
  Horiz. % 179.37% 353.97% 383.33% 142.06% 100.00% 84.92% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers