Highlights

[SLP] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 07-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     8.11%    YoY -     -8.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 180,085 170,400 168,806 178,740 160,800 153,069 148,770 3.23%
  YoY % 5.68% 0.94% -5.56% 11.16% 5.05% 2.89% -
  Horiz. % 121.05% 114.54% 113.47% 120.14% 108.09% 102.89% 100.00%
PBT 23,290 27,308 35,098 14,028 15,134 13,457 8,176 19.04%
  YoY % -14.71% -22.20% 150.20% -7.31% 12.46% 64.60% -
  Horiz. % 284.87% 334.00% 429.29% 171.58% 185.11% 164.60% 100.00%
Tax -4,042 -4,164 -8,089 -3,126 -3,161 -3,058 -798 31.00%
  YoY % 2.91% 48.52% -158.72% 1.10% -3.36% -282.97% -
  Horiz. % 506.18% 521.37% 1,012.85% 391.49% 395.83% 382.97% 100.00%
NP 19,248 23,144 27,009 10,901 11,973 10,398 7,377 17.31%
  YoY % -16.83% -14.31% 147.76% -8.95% 15.14% 40.95% -
  Horiz. % 260.91% 313.72% 366.11% 147.77% 162.30% 140.95% 100.00%
NP to SH 13,373 23,144 27,009 10,901 11,973 10,398 7,377 10.41%
  YoY % -42.22% -14.31% 147.76% -8.95% 15.14% 40.95% -
  Horiz. % 181.28% 313.72% 366.11% 147.77% 162.30% 140.95% 100.00%
Tax Rate 17.36 % 15.25 % 23.05 % 22.29 % 20.89 % 22.73 % 9.77 % 10.05%
  YoY % 13.84% -33.84% 3.41% 6.70% -8.10% 132.65% -
  Horiz. % 177.69% 156.09% 235.93% 228.15% 213.82% 232.65% 100.00%
Total Cost 160,837 147,256 141,797 167,838 148,826 142,670 141,393 2.17%
  YoY % 9.22% 3.85% -15.52% 12.77% 4.31% 0.90% -
  Horiz. % 113.75% 104.15% 100.29% 118.70% 105.26% 100.90% 100.00%
Net Worth 140,353 123,632 110,560 92,381 87,078 80,961 76,325 10.68%
  YoY % 13.53% 11.82% 19.68% 6.09% 7.56% 6.07% -
  Horiz. % 183.89% 161.98% 144.85% 121.04% 114.09% 106.07% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 10,377 9,890 9,893 3,293 3,298 3,301 3,293 21.06%
  YoY % 4.92% -0.03% 200.40% -0.15% -0.08% 0.23% -
  Horiz. % 315.09% 300.31% 300.40% 100.00% 100.15% 100.23% 100.00%
Div Payout % 77.60 % 42.74 % 36.63 % 30.21 % 27.55 % 31.75 % 44.64 % 9.64%
  YoY % 81.56% 16.68% 21.25% 9.66% -13.23% -28.88% -
  Horiz. % 173.84% 95.74% 82.06% 67.67% 61.72% 71.12% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 140,353 123,632 110,560 92,381 87,078 80,961 76,325 10.68%
  YoY % 13.53% 11.82% 19.68% 6.09% 7.56% 6.07% -
  Horiz. % 183.89% 161.98% 144.85% 121.04% 114.09% 106.07% 100.00%
NOSH 259,434 247,264 247,338 247,009 247,382 247,587 247,008 0.82%
  YoY % 4.92% -0.03% 0.13% -0.15% -0.08% 0.23% -
  Horiz. % 105.03% 100.10% 100.13% 100.00% 100.15% 100.23% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.69 % 13.58 % 16.00 % 6.10 % 7.45 % 6.79 % 4.96 % 13.64%
  YoY % -21.28% -15.12% 162.30% -18.12% 9.72% 36.90% -
  Horiz. % 215.52% 273.79% 322.58% 122.98% 150.20% 136.90% 100.00%
ROE 9.53 % 18.72 % 24.43 % 11.80 % 13.75 % 12.84 % 9.67 % -0.24%
  YoY % -49.09% -23.37% 107.03% -14.18% 7.09% 32.78% -
  Horiz. % 98.55% 193.59% 252.64% 122.03% 142.19% 132.78% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 69.41 68.91 68.25 72.36 65.00 61.82 60.23 2.39%
  YoY % 0.73% 0.97% -5.68% 11.32% 5.14% 2.64% -
  Horiz. % 115.24% 114.41% 113.32% 120.14% 107.92% 102.64% 100.00%
EPS 7.41 9.36 10.92 4.41 4.84 4.20 2.99 16.31%
  YoY % -20.83% -14.29% 147.62% -8.88% 15.24% 40.47% -
  Horiz. % 247.83% 313.04% 365.22% 147.49% 161.87% 140.47% 100.00%
DPS 4.00 4.00 4.00 1.33 1.33 1.33 1.33 20.12%
  YoY % 0.00% 0.00% 200.75% 0.00% 0.00% 0.00% -
  Horiz. % 300.75% 300.75% 300.75% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5410 0.5000 0.4470 0.3740 0.3520 0.3270 0.3090 9.77%
  YoY % 8.20% 11.86% 19.52% 6.25% 7.65% 5.83% -
  Horiz. % 175.08% 161.81% 144.66% 121.04% 113.92% 105.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 56.82 53.76 53.26 56.39 50.73 48.29 46.94 3.23%
  YoY % 5.69% 0.94% -5.55% 11.16% 5.05% 2.88% -
  Horiz. % 121.05% 114.53% 113.46% 120.13% 108.07% 102.88% 100.00%
EPS 4.22 7.30 8.52 3.44 3.78 3.28 2.33 10.40%
  YoY % -42.19% -14.32% 147.67% -8.99% 15.24% 40.77% -
  Horiz. % 181.12% 313.30% 365.67% 147.64% 162.23% 140.77% 100.00%
DPS 3.27 3.12 3.12 1.04 1.04 1.04 1.04 21.02%
  YoY % 4.81% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 314.42% 300.00% 300.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.4428 0.3901 0.3488 0.2915 0.2747 0.2554 0.2408 10.68%
  YoY % 13.51% 11.84% 19.66% 6.12% 7.56% 6.06% -
  Horiz. % 183.89% 162.00% 144.85% 121.05% 114.08% 106.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.9000 2.3400 1.6700 0.6400 0.4000 0.3700 0.3400 -
P/RPS 2.74 3.40 2.45 0.88 0.62 0.60 0.56 30.26%
  YoY % -19.41% 38.78% 178.41% 41.94% 3.33% 7.14% -
  Horiz. % 489.29% 607.14% 437.50% 157.14% 110.71% 107.14% 100.00%
P/EPS 36.86 25.00 15.29 14.50 8.26 8.81 11.38 21.62%
  YoY % 47.44% 63.51% 5.45% 75.54% -6.24% -22.58% -
  Horiz. % 323.90% 219.68% 134.36% 127.42% 72.58% 77.42% 100.00%
EY 2.71 4.00 6.54 6.90 12.10 11.35 8.78 -17.78%
  YoY % -32.25% -38.84% -5.22% -42.98% 6.61% 29.27% -
  Horiz. % 30.87% 45.56% 74.49% 78.59% 137.81% 129.27% 100.00%
DY 2.11 1.71 2.40 2.08 3.33 3.60 3.92 -9.80%
  YoY % 23.39% -28.75% 15.38% -37.54% -7.50% -8.16% -
  Horiz. % 53.83% 43.62% 61.22% 53.06% 84.95% 91.84% 100.00%
P/NAPS 3.51 4.68 3.74 1.71 1.14 1.13 1.10 21.31%
  YoY % -25.00% 25.13% 118.71% 50.00% 0.88% 2.73% -
  Horiz. % 319.09% 425.45% 340.00% 155.45% 103.64% 102.73% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 03/11/17 04/11/16 06/11/15 07/11/14 15/11/13 09/11/12 25/11/11 -
Price 1.8500 2.3900 1.8600 0.7400 0.4000 0.3700 0.3700 -
P/RPS 2.67 3.47 2.73 1.02 0.62 0.60 0.61 27.87%
  YoY % -23.05% 27.11% 167.65% 64.52% 3.33% -1.64% -
  Horiz. % 437.70% 568.85% 447.54% 167.21% 101.64% 98.36% 100.00%
P/EPS 35.89 25.53 17.03 16.77 8.26 8.81 12.39 19.38%
  YoY % 40.58% 49.91% 1.55% 103.03% -6.24% -28.89% -
  Horiz. % 289.67% 206.05% 137.45% 135.35% 66.67% 71.11% 100.00%
EY 2.79 3.92 5.87 5.96 12.10 11.35 8.07 -16.21%
  YoY % -28.83% -33.22% -1.51% -50.74% 6.61% 40.64% -
  Horiz. % 34.57% 48.57% 72.74% 73.85% 149.94% 140.64% 100.00%
DY 2.16 1.67 2.15 1.80 3.33 3.60 3.60 -8.15%
  YoY % 29.34% -22.33% 19.44% -45.95% -7.50% 0.00% -
  Horiz. % 60.00% 46.39% 59.72% 50.00% 92.50% 100.00% 100.00%
P/NAPS 3.42 4.78 4.16 1.98 1.14 1.13 1.20 19.05%
  YoY % -28.45% 14.90% 110.10% 73.68% 0.88% -5.83% -
  Horiz. % 285.00% 398.33% 346.67% 165.00% 95.00% 94.17% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers