Highlights

[SLP] YoY Annualized Quarter Result on 2016-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 05-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     9.59%    YoY -     2.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 172,582 177,080 178,420 173,670 167,888 179,790 154,996 1.81%
  YoY % -2.54% -0.75% 2.74% 3.44% -6.62% 16.00% -
  Horiz. % 111.35% 114.25% 115.11% 112.05% 108.32% 116.00% 100.00%
PBT 26,964 27,376 24,056 27,104 29,374 12,904 12,574 13.55%
  YoY % -1.50% 13.80% -11.25% -7.73% 127.63% 2.62% -
  Horiz. % 214.44% 217.72% 191.32% 215.56% 233.61% 102.62% 100.00%
Tax -3,594 -3,858 -4,614 -4,796 -7,642 -2,820 -2,718 4.76%
  YoY % 6.84% 16.38% 3.79% 37.24% -170.99% -3.75% -
  Horiz. % 132.23% 141.94% 169.76% 176.45% 281.16% 103.75% 100.00%
NP 23,370 23,518 19,442 22,308 21,732 10,084 9,856 15.47%
  YoY % -0.63% 20.96% -12.85% 2.65% 115.51% 2.31% -
  Horiz. % 237.11% 238.62% 197.26% 226.34% 220.50% 102.31% 100.00%
NP to SH 23,370 23,518 13,262 22,308 21,732 10,084 9,856 15.47%
  YoY % -0.63% 77.33% -40.55% 2.65% 115.51% 2.31% -
  Horiz. % 237.11% 238.62% 134.56% 226.34% 220.50% 102.31% 100.00%
Tax Rate 13.33 % 14.09 % 19.18 % 17.69 % 26.02 % 21.85 % 21.62 % -7.74%
  YoY % -5.39% -26.54% 8.42% -32.01% 19.08% 1.06% -
  Horiz. % 61.66% 65.17% 88.71% 81.82% 120.35% 101.06% 100.00%
Total Cost 149,212 153,562 158,978 151,362 146,156 169,706 145,140 0.46%
  YoY % -2.83% -3.41% 5.03% 3.56% -13.88% 16.93% -
  Horiz. % 102.81% 105.80% 109.53% 104.29% 100.70% 116.93% 100.00%
Net Worth 185,104 175,278 91,450 121,185 101,234 91,695 85,435 13.75%
  YoY % 5.61% 91.67% -24.54% 19.71% 10.40% 7.33% -
  Horiz. % 216.66% 205.16% 107.04% 141.84% 118.49% 107.33% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 15,847 9,508 5,061 7,419 7,425 4,943 4,952 21.38%
  YoY % 66.67% 87.85% -31.78% -0.08% 50.22% -0.19% -
  Horiz. % 319.98% 191.99% 102.20% 149.81% 149.93% 99.81% 100.00%
Div Payout % 67.81 % 40.43 % 38.17 % 33.26 % 34.17 % 49.02 % 50.25 % 5.12%
  YoY % 67.72% 5.92% 14.76% -2.66% -30.29% -2.45% -
  Horiz. % 134.95% 80.46% 75.96% 66.19% 68.00% 97.55% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 185,104 175,278 91,450 121,185 101,234 91,695 85,435 13.75%
  YoY % 5.61% 91.67% -24.54% 19.71% 10.40% 7.33% -
  Horiz. % 216.66% 205.16% 107.04% 141.84% 118.49% 107.33% 100.00%
NOSH 316,959 316,959 168,727 247,317 247,517 247,156 247,638 4.20%
  YoY % 0.00% 87.85% -31.78% -0.08% 0.15% -0.19% -
  Horiz. % 127.99% 127.99% 68.13% 99.87% 99.95% 99.81% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 13.54 % 13.28 % 10.90 % 12.85 % 12.94 % 5.61 % 6.36 % 13.41%
  YoY % 1.96% 21.83% -15.18% -0.70% 130.66% -11.79% -
  Horiz. % 212.89% 208.81% 171.38% 202.04% 203.46% 88.21% 100.00%
ROE 12.63 % 13.42 % 14.50 % 18.41 % 21.47 % 11.00 % 11.54 % 1.51%
  YoY % -5.89% -7.45% -21.24% -14.25% 95.18% -4.68% -
  Horiz. % 109.45% 116.29% 125.65% 159.53% 186.05% 95.32% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 54.45 55.87 105.74 70.22 67.83 72.74 62.59 -2.29%
  YoY % -2.54% -47.16% 50.58% 3.52% -6.75% 16.22% -
  Horiz. % 86.99% 89.26% 168.94% 112.19% 108.37% 116.22% 100.00%
EPS 7.38 7.42 7.86 9.02 8.78 4.08 3.98 10.83%
  YoY % -0.54% -5.60% -12.86% 2.73% 115.20% 2.51% -
  Horiz. % 185.43% 186.43% 197.49% 226.63% 220.60% 102.51% 100.00%
DPS 5.00 3.00 3.00 3.00 3.00 2.00 2.00 16.49%
  YoY % 66.67% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 250.00% 150.00% 150.00% 150.00% 150.00% 100.00% 100.00%
NAPS 0.5840 0.5530 0.5420 0.4900 0.4090 0.3710 0.3450 9.16%
  YoY % 5.61% 2.03% 10.61% 19.80% 10.24% 7.54% -
  Horiz. % 169.28% 160.29% 157.10% 142.03% 118.55% 107.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 54.45 55.87 56.29 54.79 52.97 56.72 48.90 1.81%
  YoY % -2.54% -0.75% 2.74% 3.44% -6.61% 15.99% -
  Horiz. % 111.35% 114.25% 115.11% 112.04% 108.32% 115.99% 100.00%
EPS 7.38 7.42 4.18 7.04 6.86 3.18 3.11 15.48%
  YoY % -0.54% 77.51% -40.63% 2.62% 115.72% 2.25% -
  Horiz. % 237.30% 238.59% 134.41% 226.37% 220.58% 102.25% 100.00%
DPS 5.00 3.00 1.60 2.34 2.34 1.56 1.56 21.41%
  YoY % 66.67% 87.50% -31.62% 0.00% 50.00% 0.00% -
  Horiz. % 320.51% 192.31% 102.56% 150.00% 150.00% 100.00% 100.00%
NAPS 0.5840 0.5530 0.2885 0.3823 0.3194 0.2893 0.2695 13.75%
  YoY % 5.61% 91.68% -24.54% 19.69% 10.40% 7.35% -
  Horiz. % 216.70% 205.19% 107.05% 141.86% 118.52% 107.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.3000 0.8400 2.4100 3.0000 1.4400 0.4900 0.3750 -
P/RPS 2.39 1.50 2.28 4.27 2.12 0.67 0.60 25.89%
  YoY % 59.33% -34.21% -46.60% 101.42% 216.42% 11.67% -
  Horiz. % 398.33% 250.00% 380.00% 711.67% 353.33% 111.67% 100.00%
P/EPS 17.63 11.32 30.66 33.26 16.40 12.01 9.42 11.01%
  YoY % 55.74% -63.08% -7.82% 102.80% 36.55% 27.49% -
  Horiz. % 187.15% 120.17% 325.48% 353.08% 174.10% 127.49% 100.00%
EY 5.67 8.83 3.26 3.01 6.10 8.33 10.61 -9.91%
  YoY % -35.79% 170.86% 8.31% -50.66% -26.77% -21.49% -
  Horiz. % 53.44% 83.22% 30.73% 28.37% 57.49% 78.51% 100.00%
DY 3.85 3.57 1.24 1.00 2.08 4.08 5.33 -5.27%
  YoY % 7.84% 187.90% 24.00% -51.92% -49.02% -23.45% -
  Horiz. % 72.23% 66.98% 23.26% 18.76% 39.02% 76.55% 100.00%
P/NAPS 2.23 1.52 4.45 6.12 3.52 1.32 1.09 12.67%
  YoY % 46.71% -65.84% -27.29% 73.86% 166.67% 21.10% -
  Horiz. % 204.59% 139.45% 408.26% 561.47% 322.94% 121.10% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 02/08/19 09/11/18 04/08/17 05/08/16 07/08/15 07/08/14 19/08/13 -
Price 1.2500 1.0600 2.4100 3.0000 1.4500 0.5500 0.3950 -
P/RPS 2.30 1.90 2.28 4.27 2.14 0.76 0.63 24.08%
  YoY % 21.05% -16.67% -46.60% 99.53% 181.58% 20.63% -
  Horiz. % 365.08% 301.59% 361.90% 677.78% 339.68% 120.63% 100.00%
P/EPS 16.95 14.29 30.66 33.26 16.51 13.48 9.92 9.33%
  YoY % 18.61% -53.39% -7.82% 101.45% 22.48% 35.89% -
  Horiz. % 170.87% 144.05% 309.07% 335.28% 166.43% 135.89% 100.00%
EY 5.90 7.00 3.26 3.01 6.06 7.42 10.08 -8.54%
  YoY % -15.71% 114.72% 8.31% -50.33% -18.33% -26.39% -
  Horiz. % 58.53% 69.44% 32.34% 29.86% 60.12% 73.61% 100.00%
DY 4.00 2.83 1.24 1.00 2.07 3.64 5.06 -3.84%
  YoY % 41.34% 128.23% 24.00% -51.69% -43.13% -28.06% -
  Horiz. % 79.05% 55.93% 24.51% 19.76% 40.91% 71.94% 100.00%
P/NAPS 2.14 1.92 4.45 6.12 3.55 1.48 1.14 11.06%
  YoY % 11.46% -56.85% -27.29% 72.39% 139.86% 29.82% -
  Horiz. % 187.72% 168.42% 390.35% 536.84% 311.40% 129.82% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers