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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS