Highlights

[SLP] YoY Annual (Unaudited) Result on 2015-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend YoY -     125.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 188,069 180,131 168,697 172,432 174,444 161,843 151,208 3.70%
  YoY % 4.41% 6.78% -2.17% -1.15% 7.79% 7.03% -
  Horiz. % 124.38% 119.13% 111.57% 114.04% 115.37% 107.03% 100.00%
PBT 28,347 24,399 29,271 34,841 14,973 14,472 12,682 14.34%
  YoY % 16.18% -16.64% -15.99% 132.69% 3.46% 14.11% -
  Horiz. % 223.52% 192.39% 230.81% 274.73% 118.06% 114.11% 100.00%
Tax -3,094 -5,187 -3,839 -7,591 -2,817 -3,242 -3,244 -0.79%
  YoY % 40.35% -35.11% 49.43% -169.47% 13.11% 0.06% -
  Horiz. % 95.38% 159.90% 118.34% 234.00% 86.84% 99.94% 100.00%
NP 25,253 19,212 25,432 27,250 12,156 11,230 9,438 17.82%
  YoY % 31.44% -24.46% -6.67% 124.17% 8.25% 18.99% -
  Horiz. % 267.57% 203.56% 269.46% 288.73% 128.80% 118.99% 100.00%
NP to SH 25,253 11,648 28,553 27,286 12,127 11,240 9,442 17.81%
  YoY % 116.80% -59.21% 4.64% 125.00% 7.89% 19.04% -
  Horiz. % 267.45% 123.36% 302.40% 288.99% 128.44% 119.04% 100.00%
Tax Rate 10.91 % 21.26 % 13.12 % 21.79 % 18.81 % 22.40 % 25.58 % -13.23%
  YoY % -48.68% 62.04% -39.79% 15.84% -16.03% -12.43% -
  Horiz. % 42.65% 83.11% 51.29% 85.18% 73.53% 87.57% 100.00%
Total Cost 162,816 160,919 143,265 145,182 162,288 150,613 141,770 2.33%
  YoY % 1.18% 12.32% -1.32% -10.54% 7.75% 6.24% -
  Horiz. % 114.85% 113.51% 101.05% 102.41% 114.47% 106.24% 100.00%
Net Worth 181,301 145,458 131,333 113,898 96,324 89,375 82,802 13.95%
  YoY % 24.64% 10.76% 15.31% 18.24% 7.78% 7.94% -
  Horiz. % 218.96% 175.67% 158.61% 137.55% 116.33% 107.94% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 14,263 12,327 11,129 11,142 4,939 4,951 4,943 19.31%
  YoY % 15.71% 10.76% -0.11% 125.56% -0.24% 0.16% -
  Horiz. % 288.53% 249.36% 225.15% 225.39% 99.92% 100.16% 100.00%
Div Payout % 56.48 % 105.83 % 38.98 % 40.83 % 40.73 % 44.05 % 52.36 % 1.27%
  YoY % -46.63% 171.50% -4.53% 0.25% -7.54% -15.87% -
  Horiz. % 107.87% 202.12% 74.45% 77.98% 77.79% 84.13% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 181,301 145,458 131,333 113,898 96,324 89,375 82,802 13.95%
  YoY % 24.64% 10.76% 15.31% 18.24% 7.78% 7.94% -
  Horiz. % 218.96% 175.67% 158.61% 137.55% 116.33% 107.94% 100.00%
NOSH 316,959 273,934 247,333 247,604 246,985 247,577 247,172 4.23%
  YoY % 15.71% 10.76% -0.11% 0.25% -0.24% 0.16% -
  Horiz. % 128.23% 110.83% 100.06% 100.17% 99.92% 100.16% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.43 % 10.67 % 15.08 % 15.80 % 6.97 % 6.94 % 6.24 % 13.62%
  YoY % 25.87% -29.24% -4.56% 126.69% 0.43% 11.22% -
  Horiz. % 215.22% 170.99% 241.67% 253.21% 111.70% 111.22% 100.00%
ROE 13.93 % 8.01 % 21.74 % 23.96 % 12.59 % 12.58 % 11.40 % 3.40%
  YoY % 73.91% -63.16% -9.27% 90.31% 0.08% 10.35% -
  Horiz. % 122.19% 70.26% 190.70% 210.18% 110.44% 110.35% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 59.34 65.76 68.21 69.64 70.63 65.37 61.18 -0.51%
  YoY % -9.76% -3.59% -2.05% -1.40% 8.05% 6.85% -
  Horiz. % 96.99% 107.49% 111.49% 113.83% 115.45% 106.85% 100.00%
EPS 7.97 6.24 10.28 11.02 4.91 4.54 3.82 13.03%
  YoY % 27.72% -39.30% -6.72% 124.44% 8.15% 18.85% -
  Horiz. % 208.64% 163.35% 269.11% 288.48% 128.53% 118.85% 100.00%
DPS 4.50 4.50 4.50 4.50 2.00 2.00 2.00 14.46%
  YoY % 0.00% 0.00% 0.00% 125.00% 0.00% 0.00% -
  Horiz. % 225.00% 225.00% 225.00% 225.00% 100.00% 100.00% 100.00%
NAPS 0.5720 0.5310 0.5310 0.4600 0.3900 0.3610 0.3350 9.32%
  YoY % 7.72% 0.00% 15.43% 17.95% 8.03% 7.76% -
  Horiz. % 170.75% 158.51% 158.51% 137.31% 116.42% 107.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 59.34 56.83 53.22 54.40 55.04 51.06 47.71 3.70%
  YoY % 4.42% 6.78% -2.17% -1.16% 7.79% 7.02% -
  Horiz. % 124.38% 119.12% 111.55% 114.02% 115.36% 107.02% 100.00%
EPS 7.97 3.67 9.01 8.61 3.83 3.55 2.98 17.81%
  YoY % 117.17% -59.27% 4.65% 124.80% 7.89% 19.13% -
  Horiz. % 267.45% 123.15% 302.35% 288.93% 128.52% 119.13% 100.00%
DPS 4.50 3.89 3.51 3.52 1.56 1.56 1.56 19.30%
  YoY % 15.68% 10.83% -0.28% 125.64% 0.00% 0.00% -
  Horiz. % 288.46% 249.36% 225.00% 225.64% 100.00% 100.00% 100.00%
NAPS 0.5720 0.4589 0.4144 0.3593 0.3039 0.2820 0.2612 13.95%
  YoY % 24.65% 10.74% 15.34% 18.23% 7.77% 7.96% -
  Horiz. % 218.99% 175.69% 158.65% 137.56% 116.35% 107.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.1600 1.8200 2.1900 1.9000 0.5900 0.4300 0.3800 -
P/RPS 1.95 2.77 3.21 2.73 0.84 0.66 0.62 21.03%
  YoY % -29.60% -13.71% 17.58% 225.00% 27.27% 6.45% -
  Horiz. % 314.52% 446.77% 517.74% 440.32% 135.48% 106.45% 100.00%
P/EPS 14.56 42.80 18.97 17.24 12.02 9.47 9.95 6.55%
  YoY % -65.98% 125.62% 10.03% 43.43% 26.93% -4.82% -
  Horiz. % 146.33% 430.15% 190.65% 173.27% 120.80% 95.18% 100.00%
EY 6.87 2.34 5.27 5.80 8.32 10.56 10.05 -6.14%
  YoY % 193.59% -55.60% -9.14% -30.29% -21.21% 5.07% -
  Horiz. % 68.36% 23.28% 52.44% 57.71% 82.79% 105.07% 100.00%
DY 3.88 2.47 2.05 2.37 3.39 4.65 5.26 -4.94%
  YoY % 57.09% 20.49% -13.50% -30.09% -27.10% -11.60% -
  Horiz. % 73.76% 46.96% 38.97% 45.06% 64.45% 88.40% 100.00%
P/NAPS 2.03 3.43 4.12 4.13 1.51 1.19 1.13 10.25%
  YoY % -40.82% -16.75% -0.24% 173.51% 26.89% 5.31% -
  Horiz. % 179.65% 303.54% 364.60% 365.49% 133.63% 105.31% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 28/03/18 23/02/17 23/02/16 24/02/15 25/02/14 27/02/13 -
Price 1.3100 1.2000 2.3700 2.2200 0.7000 0.4550 0.3600 -
P/RPS 2.21 1.82 3.47 3.19 0.99 0.70 0.59 24.61%
  YoY % 21.43% -47.55% 8.78% 222.22% 41.43% 18.64% -
  Horiz. % 374.58% 308.47% 588.14% 540.68% 167.80% 118.64% 100.00%
P/EPS 16.44 28.22 20.53 20.15 14.26 10.02 9.42 9.72%
  YoY % -41.74% 37.46% 1.89% 41.30% 42.32% 6.37% -
  Horiz. % 174.52% 299.58% 217.94% 213.91% 151.38% 106.37% 100.00%
EY 6.08 3.54 4.87 4.96 7.01 9.98 10.61 -8.86%
  YoY % 71.75% -27.31% -1.81% -29.24% -29.76% -5.94% -
  Horiz. % 57.30% 33.36% 45.90% 46.75% 66.07% 94.06% 100.00%
DY 3.44 3.75 1.90 2.03 2.86 4.40 5.56 -7.69%
  YoY % -8.27% 97.37% -6.40% -29.02% -35.00% -20.86% -
  Horiz. % 61.87% 67.45% 34.17% 36.51% 51.44% 79.14% 100.00%
P/NAPS 2.29 2.26 4.46 4.83 1.79 1.26 1.07 13.51%
  YoY % 1.33% -49.33% -7.66% 169.83% 42.06% 17.76% -
  Horiz. % 214.02% 211.21% 416.82% 451.40% 167.29% 117.76% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers