Highlights

[SLP] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 07-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -0.47%    YoY -     2.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 178,420 173,670 167,888 179,790 154,996 153,756 148,282 3.13%
  YoY % 2.74% 3.44% -6.62% 16.00% 0.81% 3.69% -
  Horiz. % 120.32% 117.12% 113.22% 121.25% 104.53% 103.69% 100.00%
PBT 24,056 27,104 29,374 12,904 12,574 14,246 9,384 16.97%
  YoY % -11.25% -7.73% 127.63% 2.62% -11.74% 51.81% -
  Horiz. % 256.35% 288.83% 313.02% 137.51% 133.99% 151.81% 100.00%
Tax -4,614 -4,796 -7,642 -2,820 -2,718 -3,040 -1,296 23.55%
  YoY % 3.79% 37.24% -170.99% -3.75% 10.59% -134.57% -
  Horiz. % 356.02% 370.06% 589.66% 217.59% 209.72% 234.57% 100.00%
NP 19,442 22,308 21,732 10,084 9,856 11,206 8,088 15.72%
  YoY % -12.85% 2.65% 115.51% 2.31% -12.05% 38.55% -
  Horiz. % 240.38% 275.82% 268.69% 124.68% 121.86% 138.55% 100.00%
NP to SH 13,262 22,308 21,732 10,084 9,856 11,206 8,088 8.58%
  YoY % -40.55% 2.65% 115.51% 2.31% -12.05% 38.55% -
  Horiz. % 163.97% 275.82% 268.69% 124.68% 121.86% 138.55% 100.00%
Tax Rate 19.18 % 17.69 % 26.02 % 21.85 % 21.62 % 21.34 % 13.81 % 5.62%
  YoY % 8.42% -32.01% 19.08% 1.06% 1.31% 54.53% -
  Horiz. % 138.88% 128.10% 188.41% 158.22% 156.55% 154.53% 100.00%
Total Cost 158,978 151,362 146,156 169,706 145,140 142,550 140,194 2.12%
  YoY % 5.03% 3.56% -13.88% 16.93% 1.82% 1.68% -
  Horiz. % 113.40% 107.97% 104.25% 121.05% 103.53% 101.68% 100.00%
Net Worth 91,450 121,185 101,234 91,695 85,435 80,959 77,181 2.87%
  YoY % -24.54% 19.71% 10.40% 7.33% 5.53% 4.90% -
  Horiz. % 118.49% 157.01% 131.16% 118.81% 110.69% 104.90% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 5,061 7,419 7,425 4,943 4,952 - - -
  YoY % -31.78% -0.08% 50.22% -0.19% 0.00% 0.00% -
  Horiz. % 102.20% 149.81% 149.93% 99.81% 100.00% - -
Div Payout % 38.17 % 33.26 % 34.17 % 49.02 % 50.25 % - % - % -
  YoY % 14.76% -2.66% -30.29% -2.45% 0.00% 0.00% -
  Horiz. % 75.96% 66.19% 68.00% 97.55% 100.00% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 91,450 121,185 101,234 91,695 85,435 80,959 77,181 2.87%
  YoY % -24.54% 19.71% 10.40% 7.33% 5.53% 4.90% -
  Horiz. % 118.49% 157.01% 131.16% 118.81% 110.69% 104.90% 100.00%
NOSH 168,727 247,317 247,517 247,156 247,638 246,828 246,585 -6.12%
  YoY % -31.78% -0.08% 0.15% -0.19% 0.33% 0.10% -
  Horiz. % 68.43% 100.30% 100.38% 100.23% 100.43% 100.10% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.90 % 12.85 % 12.94 % 5.61 % 6.36 % 7.29 % 5.45 % 12.23%
  YoY % -15.18% -0.70% 130.66% -11.79% -12.76% 33.76% -
  Horiz. % 200.00% 235.78% 237.43% 102.94% 116.70% 133.76% 100.00%
ROE 14.50 % 18.41 % 21.47 % 11.00 % 11.54 % 13.84 % 10.48 % 5.56%
  YoY % -21.24% -14.25% 95.18% -4.68% -16.62% 32.06% -
  Horiz. % 138.36% 175.67% 204.87% 104.96% 110.11% 132.06% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 105.74 70.22 67.83 72.74 62.59 62.29 60.13 9.86%
  YoY % 50.58% 3.52% -6.75% 16.22% 0.48% 3.59% -
  Horiz. % 175.85% 116.78% 112.81% 120.97% 104.09% 103.59% 100.00%
EPS 7.86 9.02 8.78 4.08 3.98 4.54 3.28 15.66%
  YoY % -12.86% 2.73% 115.20% 2.51% -12.33% 38.41% -
  Horiz. % 239.63% 275.00% 267.68% 124.39% 121.34% 138.41% 100.00%
DPS 3.00 3.00 3.00 2.00 2.00 0.00 0.00 -
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 100.00% 100.00% - -
NAPS 0.5420 0.4900 0.4090 0.3710 0.3450 0.3280 0.3130 9.57%
  YoY % 10.61% 19.80% 10.24% 7.54% 5.18% 4.79% -
  Horiz. % 173.16% 156.55% 130.67% 118.53% 110.22% 104.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 56.29 54.79 52.97 56.72 48.90 48.51 46.78 3.13%
  YoY % 2.74% 3.44% -6.61% 15.99% 0.80% 3.70% -
  Horiz. % 120.33% 117.12% 113.23% 121.25% 104.53% 103.70% 100.00%
EPS 4.18 7.04 6.86 3.18 3.11 3.54 2.55 8.58%
  YoY % -40.63% 2.62% 115.72% 2.25% -12.15% 38.82% -
  Horiz. % 163.92% 276.08% 269.02% 124.71% 121.96% 138.82% 100.00%
DPS 1.60 2.34 2.34 1.56 1.56 0.00 0.00 -
  YoY % -31.62% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.56% 150.00% 150.00% 100.00% 100.00% - -
NAPS 0.2885 0.3823 0.3194 0.2893 0.2695 0.2554 0.2435 2.86%
  YoY % -24.54% 19.69% 10.40% 7.35% 5.52% 4.89% -
  Horiz. % 118.48% 157.00% 131.17% 118.81% 110.68% 104.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.4100 3.0000 1.4400 0.4900 0.3750 0.3800 0.3700 -
P/RPS 2.28 4.27 2.12 0.67 0.60 0.61 0.62 24.21%
  YoY % -46.60% 101.42% 216.42% 11.67% -1.64% -1.61% -
  Horiz. % 367.74% 688.71% 341.94% 108.06% 96.77% 98.39% 100.00%
P/EPS 30.66 33.26 16.40 12.01 9.42 8.37 11.28 18.12%
  YoY % -7.82% 102.80% 36.55% 27.49% 12.54% -25.80% -
  Horiz. % 271.81% 294.86% 145.39% 106.47% 83.51% 74.20% 100.00%
EY 3.26 3.01 6.10 8.33 10.61 11.95 8.86 -15.34%
  YoY % 8.31% -50.66% -26.77% -21.49% -11.21% 34.88% -
  Horiz. % 36.79% 33.97% 68.85% 94.02% 119.75% 134.88% 100.00%
DY 1.24 1.00 2.08 4.08 5.33 0.00 0.00 -
  YoY % 24.00% -51.92% -49.02% -23.45% 0.00% 0.00% -
  Horiz. % 23.26% 18.76% 39.02% 76.55% 100.00% - -
P/NAPS 4.45 6.12 3.52 1.32 1.09 1.16 1.18 24.74%
  YoY % -27.29% 73.86% 166.67% 21.10% -6.03% -1.69% -
  Horiz. % 377.12% 518.64% 298.31% 111.86% 92.37% 98.31% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 04/08/17 05/08/16 07/08/15 07/08/14 19/08/13 17/08/12 24/08/11 -
Price 2.4100 3.0000 1.4500 0.5500 0.3950 0.3900 0.3400 -
P/RPS 2.28 4.27 2.14 0.76 0.63 0.63 0.57 25.97%
  YoY % -46.60% 99.53% 181.58% 20.63% 0.00% 10.53% -
  Horiz. % 400.00% 749.12% 375.44% 133.33% 110.53% 110.53% 100.00%
P/EPS 30.66 33.26 16.51 13.48 9.92 8.59 10.37 19.78%
  YoY % -7.82% 101.45% 22.48% 35.89% 15.48% -17.16% -
  Horiz. % 295.66% 320.73% 159.21% 129.99% 95.66% 82.84% 100.00%
EY 3.26 3.01 6.06 7.42 10.08 11.64 9.65 -16.53%
  YoY % 8.31% -50.33% -18.33% -26.39% -13.40% 20.62% -
  Horiz. % 33.78% 31.19% 62.80% 76.89% 104.46% 120.62% 100.00%
DY 1.24 1.00 2.07 3.64 5.06 0.00 0.00 -
  YoY % 24.00% -51.69% -43.13% -28.06% 0.00% 0.00% -
  Horiz. % 24.51% 19.76% 40.91% 71.94% 100.00% - -
P/NAPS 4.45 6.12 3.55 1.48 1.14 1.19 1.09 26.39%
  YoY % -27.29% 72.39% 139.86% 29.82% -4.20% 9.17% -
  Horiz. % 408.26% 561.47% 325.69% 135.78% 104.59% 109.17% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.780.00 
 KOTRA 1.780.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.0750.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.2150.00 
 3A 0.8550.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers