Highlights

[SLP] YoY Annualized Quarter Result on 2020-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 07-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     1.73%    YoY -     -31.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 137,862 172,582 177,080 178,420 173,670 167,888 179,790 -4.33%
  YoY % -20.12% -2.54% -0.75% 2.74% 3.44% -6.62% -
  Horiz. % 76.68% 95.99% 98.49% 99.24% 96.60% 93.38% 100.00%
PBT 21,226 26,964 27,376 24,056 27,104 29,374 12,904 8.64%
  YoY % -21.28% -1.50% 13.80% -11.25% -7.73% 127.63% -
  Horiz. % 164.49% 208.96% 212.15% 186.42% 210.04% 227.63% 100.00%
Tax -5,104 -3,594 -3,858 -4,614 -4,796 -7,642 -2,820 10.38%
  YoY % -42.01% 6.84% 16.38% 3.79% 37.24% -170.99% -
  Horiz. % 180.99% 127.45% 136.81% 163.62% 170.07% 270.99% 100.00%
NP 16,122 23,370 23,518 19,442 22,308 21,732 10,084 8.13%
  YoY % -31.01% -0.63% 20.96% -12.85% 2.65% 115.51% -
  Horiz. % 159.88% 231.75% 233.22% 192.80% 221.22% 215.51% 100.00%
NP to SH 16,122 23,370 23,518 13,262 22,308 21,732 10,084 8.13%
  YoY % -31.01% -0.63% 77.33% -40.55% 2.65% 115.51% -
  Horiz. % 159.88% 231.75% 233.22% 131.52% 221.22% 215.51% 100.00%
Tax Rate 24.05 % 13.33 % 14.09 % 19.18 % 17.69 % 26.02 % 21.85 % 1.61%
  YoY % 80.42% -5.39% -26.54% 8.42% -32.01% 19.08% -
  Horiz. % 110.07% 61.01% 64.49% 87.78% 80.96% 119.08% 100.00%
Total Cost 121,740 149,212 153,562 158,978 151,362 146,156 169,706 -5.38%
  YoY % -18.41% -2.83% -3.41% 5.03% 3.56% -13.88% -
  Horiz. % 71.74% 87.92% 90.49% 93.68% 89.19% 86.12% 100.00%
Net Worth 188,591 185,104 175,278 91,450 121,185 101,234 91,695 12.76%
  YoY % 1.88% 5.61% 91.67% -24.54% 19.71% 10.40% -
  Horiz. % 205.67% 201.87% 191.15% 99.73% 132.16% 110.40% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 15,847 15,847 9,508 5,061 7,419 7,425 4,943 21.41%
  YoY % 0.00% 66.67% 87.85% -31.78% -0.08% 50.22% -
  Horiz. % 320.61% 320.61% 192.36% 102.40% 150.10% 150.22% 100.00%
Div Payout % 98.30 % 67.81 % 40.43 % 38.17 % 33.26 % 34.17 % 49.02 % 12.28%
  YoY % 44.96% 67.72% 5.92% 14.76% -2.66% -30.29% -
  Horiz. % 200.53% 138.33% 82.48% 77.87% 67.85% 69.71% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 188,591 185,104 175,278 91,450 121,185 101,234 91,695 12.76%
  YoY % 1.88% 5.61% 91.67% -24.54% 19.71% 10.40% -
  Horiz. % 205.67% 201.87% 191.15% 99.73% 132.16% 110.40% 100.00%
NOSH 316,959 316,959 316,959 168,727 247,317 247,517 247,156 4.23%
  YoY % 0.00% 0.00% 87.85% -31.78% -0.08% 0.15% -
  Horiz. % 128.24% 128.24% 128.24% 68.27% 100.06% 100.15% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 11.69 % 13.54 % 13.28 % 10.90 % 12.85 % 12.94 % 5.61 % 13.00%
  YoY % -13.66% 1.96% 21.83% -15.18% -0.70% 130.66% -
  Horiz. % 208.38% 241.35% 236.72% 194.30% 229.06% 230.66% 100.00%
ROE 8.55 % 12.63 % 13.42 % 14.50 % 18.41 % 21.47 % 11.00 % -4.11%
  YoY % -32.30% -5.89% -7.45% -21.24% -14.25% 95.18% -
  Horiz. % 77.73% 114.82% 122.00% 131.82% 167.36% 195.18% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 43.50 54.45 55.87 105.74 70.22 67.83 72.74 -8.20%
  YoY % -20.11% -2.54% -47.16% 50.58% 3.52% -6.75% -
  Horiz. % 59.80% 74.86% 76.81% 145.37% 96.54% 93.25% 100.00%
EPS 5.08 7.38 7.42 7.86 9.02 8.78 4.08 3.72%
  YoY % -31.17% -0.54% -5.60% -12.86% 2.73% 115.20% -
  Horiz. % 124.51% 180.88% 181.86% 192.65% 221.08% 215.20% 100.00%
DPS 5.00 5.00 3.00 3.00 3.00 3.00 2.00 16.48%
  YoY % 0.00% 66.67% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 250.00% 250.00% 150.00% 150.00% 150.00% 150.00% 100.00%
NAPS 0.5950 0.5840 0.5530 0.5420 0.4900 0.4090 0.3710 8.18%
  YoY % 1.88% 5.61% 2.03% 10.61% 19.80% 10.24% -
  Horiz. % 160.38% 157.41% 149.06% 146.09% 132.08% 110.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 43.50 54.45 55.87 56.29 54.79 52.97 56.72 -4.32%
  YoY % -20.11% -2.54% -0.75% 2.74% 3.44% -6.61% -
  Horiz. % 76.69% 96.00% 98.50% 99.24% 96.60% 93.39% 100.00%
EPS 5.08 7.38 7.42 4.18 7.04 6.86 3.18 8.11%
  YoY % -31.17% -0.54% 77.51% -40.63% 2.62% 115.72% -
  Horiz. % 159.75% 232.08% 233.33% 131.45% 221.38% 215.72% 100.00%
DPS 5.00 5.00 3.00 1.60 2.34 2.34 1.56 21.40%
  YoY % 0.00% 66.67% 87.50% -31.62% 0.00% 50.00% -
  Horiz. % 320.51% 320.51% 192.31% 102.56% 150.00% 150.00% 100.00%
NAPS 0.5950 0.5840 0.5530 0.2885 0.3823 0.3194 0.2893 12.76%
  YoY % 1.88% 5.61% 91.68% -24.54% 19.69% 10.40% -
  Horiz. % 205.67% 201.87% 191.15% 99.72% 132.15% 110.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.8300 1.3000 0.8400 2.4100 3.0000 1.4400 0.4900 -
P/RPS 1.91 2.39 1.50 2.28 4.27 2.12 0.67 19.06%
  YoY % -20.08% 59.33% -34.21% -46.60% 101.42% 216.42% -
  Horiz. % 285.07% 356.72% 223.88% 340.30% 637.31% 316.42% 100.00%
P/EPS 16.32 17.63 11.32 30.66 33.26 16.40 12.01 5.24%
  YoY % -7.43% 55.74% -63.08% -7.82% 102.80% 36.55% -
  Horiz. % 135.89% 146.79% 94.25% 255.29% 276.94% 136.55% 100.00%
EY 6.13 5.67 8.83 3.26 3.01 6.10 8.33 -4.98%
  YoY % 8.11% -35.79% 170.86% 8.31% -50.66% -26.77% -
  Horiz. % 73.59% 68.07% 106.00% 39.14% 36.13% 73.23% 100.00%
DY 6.02 3.85 3.57 1.24 1.00 2.08 4.08 6.69%
  YoY % 56.36% 7.84% 187.90% 24.00% -51.92% -49.02% -
  Horiz. % 147.55% 94.36% 87.50% 30.39% 24.51% 50.98% 100.00%
P/NAPS 1.39 2.23 1.52 4.45 6.12 3.52 1.32 0.86%
  YoY % -37.67% 46.71% -65.84% -27.29% 73.86% 166.67% -
  Horiz. % 105.30% 168.94% 115.15% 337.12% 463.64% 266.67% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 07/08/20 02/08/19 09/11/18 04/08/17 05/08/16 07/08/15 07/08/14 -
Price 1.0800 1.2500 1.0600 2.4100 3.0000 1.4500 0.5500 -
P/RPS 2.48 2.30 1.90 2.28 4.27 2.14 0.76 21.77%
  YoY % 7.83% 21.05% -16.67% -46.60% 99.53% 181.58% -
  Horiz. % 326.32% 302.63% 250.00% 300.00% 561.84% 281.58% 100.00%
P/EPS 21.23 16.95 14.29 30.66 33.26 16.51 13.48 7.86%
  YoY % 25.25% 18.61% -53.39% -7.82% 101.45% 22.48% -
  Horiz. % 157.49% 125.74% 106.01% 227.45% 246.74% 122.48% 100.00%
EY 4.71 5.90 7.00 3.26 3.01 6.06 7.42 -7.29%
  YoY % -20.17% -15.71% 114.72% 8.31% -50.33% -18.33% -
  Horiz. % 63.48% 79.51% 94.34% 43.94% 40.57% 81.67% 100.00%
DY 4.63 4.00 2.83 1.24 1.00 2.07 3.64 4.09%
  YoY % 15.75% 41.34% 128.23% 24.00% -51.69% -43.13% -
  Horiz. % 127.20% 109.89% 77.75% 34.07% 27.47% 56.87% 100.00%
P/NAPS 1.82 2.14 1.92 4.45 6.12 3.55 1.48 3.50%
  YoY % -14.95% 11.46% -56.85% -27.29% 72.39% 139.86% -
  Horiz. % 122.97% 144.59% 129.73% 300.68% 413.51% 239.86% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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