Highlights

[SLP] YoY Annual (Unaudited) Result on 2016-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend YoY -     4.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 166,849 188,069 180,131 168,697 172,432 174,444 161,843 0.51%
  YoY % -11.28% 4.41% 6.78% -2.17% -1.15% 7.79% -
  Horiz. % 103.09% 116.20% 111.30% 104.23% 106.54% 107.79% 100.00%
PBT 25,298 28,347 24,399 29,271 34,841 14,973 14,472 9.75%
  YoY % -10.76% 16.18% -16.64% -15.99% 132.69% 3.46% -
  Horiz. % 174.81% 195.87% 168.59% 202.26% 240.75% 103.46% 100.00%
Tax -4,079 -3,094 -5,187 -3,839 -7,591 -2,817 -3,242 3.90%
  YoY % -31.84% 40.35% -35.11% 49.43% -169.47% 13.11% -
  Horiz. % 125.82% 95.43% 159.99% 118.41% 234.15% 86.89% 100.00%
NP 21,219 25,253 19,212 25,432 27,250 12,156 11,230 11.18%
  YoY % -15.97% 31.44% -24.46% -6.67% 124.17% 8.25% -
  Horiz. % 188.95% 224.87% 171.08% 226.46% 242.65% 108.25% 100.00%
NP to SH 21,219 25,253 11,648 28,553 27,286 12,127 11,240 11.17%
  YoY % -15.97% 116.80% -59.21% 4.64% 125.00% 7.89% -
  Horiz. % 188.78% 224.67% 103.63% 254.03% 242.76% 107.89% 100.00%
Tax Rate 16.12 % 10.91 % 21.26 % 13.12 % 21.79 % 18.81 % 22.40 % -5.33%
  YoY % 47.75% -48.68% 62.04% -39.79% 15.84% -16.03% -
  Horiz. % 71.96% 48.71% 94.91% 58.57% 97.28% 83.97% 100.00%
Total Cost 145,630 162,816 160,919 143,265 145,182 162,288 150,613 -0.56%
  YoY % -10.56% 1.18% 12.32% -1.32% -10.54% 7.75% -
  Horiz. % 96.69% 108.10% 106.84% 95.12% 96.39% 107.75% 100.00%
Net Worth 184,153 181,301 145,458 131,333 113,898 96,324 89,375 12.80%
  YoY % 1.57% 24.64% 10.76% 15.31% 18.24% 7.78% -
  Horiz. % 206.05% 202.85% 162.75% 146.95% 127.44% 107.78% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 17,432 14,263 12,327 11,129 11,142 4,939 4,951 23.33%
  YoY % 22.22% 15.71% 10.76% -0.11% 125.56% -0.24% -
  Horiz. % 352.07% 288.06% 248.95% 224.78% 225.02% 99.76% 100.00%
Div Payout % 82.16 % 56.48 % 105.83 % 38.98 % 40.83 % 40.73 % 44.05 % 10.94%
  YoY % 45.47% -46.63% 171.50% -4.53% 0.25% -7.54% -
  Horiz. % 186.52% 128.22% 240.25% 88.49% 92.69% 92.46% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 184,153 181,301 145,458 131,333 113,898 96,324 89,375 12.80%
  YoY % 1.57% 24.64% 10.76% 15.31% 18.24% 7.78% -
  Horiz. % 206.05% 202.85% 162.75% 146.95% 127.44% 107.78% 100.00%
NOSH 316,959 316,959 273,934 247,333 247,604 246,985 247,577 4.20%
  YoY % 0.00% 15.71% 10.76% -0.11% 0.25% -0.24% -
  Horiz. % 128.02% 128.02% 110.65% 99.90% 100.01% 99.76% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 12.72 % 13.43 % 10.67 % 15.08 % 15.80 % 6.97 % 6.94 % 10.62%
  YoY % -5.29% 25.87% -29.24% -4.56% 126.69% 0.43% -
  Horiz. % 183.29% 193.52% 153.75% 217.29% 227.67% 100.43% 100.00%
ROE 11.52 % 13.93 % 8.01 % 21.74 % 23.96 % 12.59 % 12.58 % -1.46%
  YoY % -17.30% 73.91% -63.16% -9.27% 90.31% 0.08% -
  Horiz. % 91.57% 110.73% 63.67% 172.81% 190.46% 100.08% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 52.64 59.34 65.76 68.21 69.64 70.63 65.37 -3.54%
  YoY % -11.29% -9.76% -3.59% -2.05% -1.40% 8.05% -
  Horiz. % 80.53% 90.78% 100.60% 104.34% 106.53% 108.05% 100.00%
EPS 6.69 7.97 6.24 10.28 11.02 4.91 4.54 6.67%
  YoY % -16.06% 27.72% -39.30% -6.72% 124.44% 8.15% -
  Horiz. % 147.36% 175.55% 137.44% 226.43% 242.73% 108.15% 100.00%
DPS 5.50 4.50 4.50 4.50 4.50 2.00 2.00 18.36%
  YoY % 22.22% 0.00% 0.00% 0.00% 125.00% 0.00% -
  Horiz. % 275.00% 225.00% 225.00% 225.00% 225.00% 100.00% 100.00%
NAPS 0.5810 0.5720 0.5310 0.5310 0.4600 0.3900 0.3610 8.25%
  YoY % 1.57% 7.72% 0.00% 15.43% 17.95% 8.03% -
  Horiz. % 160.94% 158.45% 147.09% 147.09% 127.42% 108.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 52.64 59.34 56.83 53.22 54.40 55.04 51.06 0.51%
  YoY % -11.29% 4.42% 6.78% -2.17% -1.16% 7.79% -
  Horiz. % 103.09% 116.22% 111.30% 104.23% 106.54% 107.79% 100.00%
EPS 6.69 7.97 3.67 9.01 8.61 3.83 3.55 11.13%
  YoY % -16.06% 117.17% -59.27% 4.65% 124.80% 7.89% -
  Horiz. % 188.45% 224.51% 103.38% 253.80% 242.54% 107.89% 100.00%
DPS 5.50 4.50 3.89 3.51 3.52 1.56 1.56 23.36%
  YoY % 22.22% 15.68% 10.83% -0.28% 125.64% 0.00% -
  Horiz. % 352.56% 288.46% 249.36% 225.00% 225.64% 100.00% 100.00%
NAPS 0.5810 0.5720 0.4589 0.4144 0.3593 0.3039 0.2820 12.80%
  YoY % 1.57% 24.65% 10.74% 15.34% 18.23% 7.77% -
  Horiz. % 206.03% 202.84% 162.73% 146.95% 127.41% 107.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.1600 1.1600 1.8200 2.1900 1.9000 0.5900 0.4300 -
P/RPS 2.20 1.95 2.77 3.21 2.73 0.84 0.66 22.21%
  YoY % 12.82% -29.60% -13.71% 17.58% 225.00% 27.27% -
  Horiz. % 333.33% 295.45% 419.70% 486.36% 413.64% 127.27% 100.00%
P/EPS 17.33 14.56 42.80 18.97 17.24 12.02 9.47 10.59%
  YoY % 19.02% -65.98% 125.62% 10.03% 43.43% 26.93% -
  Horiz. % 183.00% 153.75% 451.95% 200.32% 182.05% 126.93% 100.00%
EY 5.77 6.87 2.34 5.27 5.80 8.32 10.56 -9.58%
  YoY % -16.01% 193.59% -55.60% -9.14% -30.29% -21.21% -
  Horiz. % 54.64% 65.06% 22.16% 49.91% 54.92% 78.79% 100.00%
DY 4.74 3.88 2.47 2.05 2.37 3.39 4.65 0.32%
  YoY % 22.16% 57.09% 20.49% -13.50% -30.09% -27.10% -
  Horiz. % 101.94% 83.44% 53.12% 44.09% 50.97% 72.90% 100.00%
P/NAPS 2.00 2.03 3.43 4.12 4.13 1.51 1.19 9.03%
  YoY % -1.48% -40.82% -16.75% -0.24% 173.51% 26.89% -
  Horiz. % 168.07% 170.59% 288.24% 346.22% 347.06% 126.89% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 22/02/19 28/03/18 23/02/17 23/02/16 24/02/15 25/02/14 -
Price 1.0800 1.3100 1.2000 2.3700 2.2200 0.7000 0.4550 -
P/RPS 2.05 2.21 1.82 3.47 3.19 0.99 0.70 19.60%
  YoY % -7.24% 21.43% -47.55% 8.78% 222.22% 41.43% -
  Horiz. % 292.86% 315.71% 260.00% 495.71% 455.71% 141.43% 100.00%
P/EPS 16.13 16.44 28.22 20.53 20.15 14.26 10.02 8.25%
  YoY % -1.89% -41.74% 37.46% 1.89% 41.30% 42.32% -
  Horiz. % 160.98% 164.07% 281.64% 204.89% 201.10% 142.32% 100.00%
EY 6.20 6.08 3.54 4.87 4.96 7.01 9.98 -7.62%
  YoY % 1.97% 71.75% -27.31% -1.81% -29.24% -29.76% -
  Horiz. % 62.12% 60.92% 35.47% 48.80% 49.70% 70.24% 100.00%
DY 5.09 3.44 3.75 1.90 2.03 2.86 4.40 2.46%
  YoY % 47.97% -8.27% 97.37% -6.40% -29.02% -35.00% -
  Horiz. % 115.68% 78.18% 85.23% 43.18% 46.14% 65.00% 100.00%
P/NAPS 1.86 2.29 2.26 4.46 4.83 1.79 1.26 6.70%
  YoY % -18.78% 1.33% -49.33% -7.66% 169.83% 42.06% -
  Horiz. % 147.62% 181.75% 179.37% 353.97% 383.33% 142.06% 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
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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