Highlights

[SLP] YoY Annualized Quarter Result on 2016-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 04-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     3.75%    YoY -     -14.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 187,614 180,085 170,400 168,806 178,740 160,800 153,069 3.45%
  YoY % 4.18% 5.68% 0.94% -5.56% 11.16% 5.05% -
  Horiz. % 122.57% 117.65% 111.32% 110.28% 116.77% 105.05% 100.00%
PBT 28,742 23,290 27,308 35,098 14,028 15,134 13,457 13.48%
  YoY % 23.41% -14.71% -22.20% 150.20% -7.31% 12.46% -
  Horiz. % 213.58% 173.07% 202.92% 260.81% 104.24% 112.46% 100.00%
Tax -4,760 -4,042 -4,164 -8,089 -3,126 -3,161 -3,058 7.65%
  YoY % -17.74% 2.91% 48.52% -158.72% 1.10% -3.36% -
  Horiz. % 155.62% 132.17% 136.14% 264.47% 102.22% 103.36% 100.00%
NP 23,982 19,248 23,144 27,009 10,901 11,973 10,398 14.94%
  YoY % 24.60% -16.83% -14.31% 147.76% -8.95% 15.14% -
  Horiz. % 230.63% 185.10% 222.57% 259.74% 104.83% 115.14% 100.00%
NP to SH 23,982 13,373 23,144 27,009 10,901 11,973 10,398 14.94%
  YoY % 79.33% -42.22% -14.31% 147.76% -8.95% 15.14% -
  Horiz. % 230.63% 128.61% 222.57% 259.74% 104.83% 115.14% 100.00%
Tax Rate 16.56 % 17.36 % 15.25 % 23.05 % 22.29 % 20.89 % 22.73 % -5.14%
  YoY % -4.61% 13.84% -33.84% 3.41% 6.70% -8.10% -
  Horiz. % 72.86% 76.37% 67.09% 101.41% 98.06% 91.90% 100.00%
Total Cost 163,632 160,837 147,256 141,797 167,838 148,826 142,670 2.31%
  YoY % 1.74% 9.22% 3.85% -15.52% 12.77% 4.31% -
  Horiz. % 114.69% 112.73% 103.21% 99.39% 117.64% 104.31% 100.00%
Net Worth 178,765 140,353 123,632 110,560 92,381 87,078 80,961 14.11%
  YoY % 27.37% 13.53% 11.82% 19.68% 6.09% 7.56% -
  Horiz. % 220.80% 173.36% 152.71% 136.56% 114.11% 107.56% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 12,678 10,377 9,890 9,893 3,293 3,298 3,301 25.13%
  YoY % 22.17% 4.92% -0.03% 200.40% -0.15% -0.08% -
  Horiz. % 384.06% 314.35% 299.61% 299.70% 99.77% 99.92% 100.00%
Div Payout % 52.86 % 77.60 % 42.74 % 36.63 % 30.21 % 27.55 % 31.75 % 8.86%
  YoY % -31.88% 81.56% 16.68% 21.25% 9.66% -13.23% -
  Horiz. % 166.49% 244.41% 134.61% 115.37% 95.15% 86.77% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 178,765 140,353 123,632 110,560 92,381 87,078 80,961 14.11%
  YoY % 27.37% 13.53% 11.82% 19.68% 6.09% 7.56% -
  Horiz. % 220.80% 173.36% 152.71% 136.56% 114.11% 107.56% 100.00%
NOSH 316,959 259,434 247,264 247,338 247,009 247,382 247,587 4.20%
  YoY % 22.17% 4.92% -0.03% 0.13% -0.15% -0.08% -
  Horiz. % 128.02% 104.78% 99.87% 99.90% 99.77% 99.92% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.78 % 10.69 % 13.58 % 16.00 % 6.10 % 7.45 % 6.79 % 11.11%
  YoY % 19.55% -21.28% -15.12% 162.30% -18.12% 9.72% -
  Horiz. % 188.22% 157.44% 200.00% 235.64% 89.84% 109.72% 100.00%
ROE 13.42 % 9.53 % 18.72 % 24.43 % 11.80 % 13.75 % 12.84 % 0.74%
  YoY % 40.82% -49.09% -23.37% 107.03% -14.18% 7.09% -
  Horiz. % 104.52% 74.22% 145.79% 190.26% 91.90% 107.09% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 59.19 69.41 68.91 68.25 72.36 65.00 61.82 -0.72%
  YoY % -14.72% 0.73% 0.97% -5.68% 11.32% 5.14% -
  Horiz. % 95.75% 112.28% 111.47% 110.40% 117.05% 105.14% 100.00%
EPS 7.56 7.41 9.36 10.92 4.41 4.84 4.20 10.29%
  YoY % 2.02% -20.83% -14.29% 147.62% -8.88% 15.24% -
  Horiz. % 180.00% 176.43% 222.86% 260.00% 105.00% 115.24% 100.00%
DPS 4.00 4.00 4.00 4.00 1.33 1.33 1.33 20.13%
  YoY % 0.00% 0.00% 0.00% 200.75% 0.00% 0.00% -
  Horiz. % 300.75% 300.75% 300.75% 300.75% 100.00% 100.00% 100.00%
NAPS 0.5640 0.5410 0.5000 0.4470 0.3740 0.3520 0.3270 9.51%
  YoY % 4.25% 8.20% 11.86% 19.52% 6.25% 7.65% -
  Horiz. % 172.48% 165.44% 152.91% 136.70% 114.37% 107.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,380
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 59.19 56.82 53.76 53.26 56.39 50.73 48.29 3.45%
  YoY % 4.17% 5.69% 0.94% -5.55% 11.16% 5.05% -
  Horiz. % 122.57% 117.66% 111.33% 110.29% 116.77% 105.05% 100.00%
EPS 7.56 4.22 7.30 8.52 3.44 3.78 3.28 14.92%
  YoY % 79.15% -42.19% -14.32% 147.67% -8.99% 15.24% -
  Horiz. % 230.49% 128.66% 222.56% 259.76% 104.88% 115.24% 100.00%
DPS 4.00 3.27 3.12 3.12 1.04 1.04 1.04 25.16%
  YoY % 22.32% 4.81% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 384.62% 314.42% 300.00% 300.00% 100.00% 100.00% 100.00%
NAPS 0.5640 0.4428 0.3901 0.3488 0.2915 0.2747 0.2554 14.11%
  YoY % 27.37% 13.51% 11.84% 19.66% 6.12% 7.56% -
  Horiz. % 220.83% 173.38% 152.74% 136.57% 114.13% 107.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.1200 1.9000 2.3400 1.6700 0.6400 0.4000 0.3700 -
P/RPS 1.89 2.74 3.40 2.45 0.88 0.62 0.60 21.06%
  YoY % -31.02% -19.41% 38.78% 178.41% 41.94% 3.33% -
  Horiz. % 315.00% 456.67% 566.67% 408.33% 146.67% 103.33% 100.00%
P/EPS 14.80 36.86 25.00 15.29 14.50 8.26 8.81 9.03%
  YoY % -59.85% 47.44% 63.51% 5.45% 75.54% -6.24% -
  Horiz. % 167.99% 418.39% 283.77% 173.55% 164.59% 93.76% 100.00%
EY 6.76 2.71 4.00 6.54 6.90 12.10 11.35 -8.27%
  YoY % 149.45% -32.25% -38.84% -5.22% -42.98% 6.61% -
  Horiz. % 59.56% 23.88% 35.24% 57.62% 60.79% 106.61% 100.00%
DY 3.57 2.11 1.71 2.40 2.08 3.33 3.60 -0.14%
  YoY % 69.19% 23.39% -28.75% 15.38% -37.54% -7.50% -
  Horiz. % 99.17% 58.61% 47.50% 66.67% 57.78% 92.50% 100.00%
P/NAPS 1.99 3.51 4.68 3.74 1.71 1.14 1.13 9.89%
  YoY % -43.30% -25.00% 25.13% 118.71% 50.00% 0.88% -
  Horiz. % 176.11% 310.62% 414.16% 330.97% 151.33% 100.88% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 09/11/18 03/11/17 04/11/16 06/11/15 07/11/14 15/11/13 09/11/12 -
Price 1.0600 1.8500 2.3900 1.8600 0.7400 0.4000 0.3700 -
P/RPS 1.79 2.67 3.47 2.73 1.02 0.62 0.60 19.97%
  YoY % -32.96% -23.05% 27.11% 167.65% 64.52% 3.33% -
  Horiz. % 298.33% 445.00% 578.33% 455.00% 170.00% 103.33% 100.00%
P/EPS 14.01 35.89 25.53 17.03 16.77 8.26 8.81 8.03%
  YoY % -60.96% 40.58% 49.91% 1.55% 103.03% -6.24% -
  Horiz. % 159.02% 407.38% 289.78% 193.30% 190.35% 93.76% 100.00%
EY 7.14 2.79 3.92 5.87 5.96 12.10 11.35 -7.43%
  YoY % 155.91% -28.83% -33.22% -1.51% -50.74% 6.61% -
  Horiz. % 62.91% 24.58% 34.54% 51.72% 52.51% 106.61% 100.00%
DY 3.77 2.16 1.67 2.15 1.80 3.33 3.60 0.77%
  YoY % 74.54% 29.34% -22.33% 19.44% -45.95% -7.50% -
  Horiz. % 104.72% 60.00% 46.39% 59.72% 50.00% 92.50% 100.00%
P/NAPS 1.88 3.42 4.78 4.16 1.98 1.14 1.13 8.85%
  YoY % -45.03% -28.45% 14.90% 110.10% 73.68% 0.88% -
  Horiz. % 166.37% 302.65% 423.01% 368.14% 175.22% 100.88% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers