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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 171,872 187,614 180,085 170,400 168,806 178,740 160,800 1.12%
  YoY % -8.39% 4.18% 5.68% 0.94% -5.56% 11.16% -
  Horiz. % 106.89% 116.68% 111.99% 105.97% 104.98% 111.16% 100.00%
PBT 27,037 28,742 23,290 27,308 35,098 14,028 15,134 10.15%
  YoY % -5.93% 23.41% -14.71% -22.20% 150.20% -7.31% -
  Horiz. % 178.65% 189.91% 153.89% 180.43% 231.91% 92.69% 100.00%
Tax -3,910 -4,760 -4,042 -4,164 -8,089 -3,126 -3,161 3.61%
  YoY % 17.84% -17.74% 2.91% 48.52% -158.72% 1.10% -
  Horiz. % 123.70% 150.57% 127.88% 131.72% 255.88% 98.90% 100.00%
NP 23,126 23,982 19,248 23,144 27,009 10,901 11,973 11.59%
  YoY % -3.57% 24.60% -16.83% -14.31% 147.76% -8.95% -
  Horiz. % 193.15% 200.30% 160.76% 193.30% 225.58% 91.05% 100.00%
NP to SH 23,126 23,982 13,373 23,144 27,009 10,901 11,973 11.59%
  YoY % -3.57% 79.33% -42.22% -14.31% 147.76% -8.95% -
  Horiz. % 193.15% 200.30% 111.69% 193.30% 225.58% 91.05% 100.00%
Tax Rate 14.46 % 16.56 % 17.36 % 15.25 % 23.05 % 22.29 % 20.89 % -5.94%
  YoY % -12.68% -4.61% 13.84% -33.84% 3.41% 6.70% -
  Horiz. % 69.22% 79.27% 83.10% 73.00% 110.34% 106.70% 100.00%
Total Cost 148,745 163,632 160,837 147,256 141,797 167,838 148,826 -0.01%
  YoY % -9.10% 1.74% 9.22% 3.85% -15.52% 12.77% -
  Horiz. % 99.95% 109.95% 108.07% 98.94% 95.28% 112.77% 100.00%
Net Worth 187,006 178,765 140,353 123,632 110,560 92,381 87,078 13.58%
  YoY % 4.61% 27.37% 13.53% 11.82% 19.68% 6.09% -
  Horiz. % 214.76% 205.29% 161.18% 141.98% 126.97% 106.09% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 16,904 12,678 10,377 9,890 9,893 3,293 3,298 31.29%
  YoY % 33.33% 22.17% 4.92% -0.03% 200.40% -0.15% -
  Horiz. % 512.50% 384.38% 314.61% 299.86% 299.95% 99.85% 100.00%
Div Payout % 73.10 % 52.86 % 77.60 % 42.74 % 36.63 % 30.21 % 27.55 % 17.65%
  YoY % 38.29% -31.88% 81.56% 16.68% 21.25% 9.66% -
  Horiz. % 265.34% 191.87% 281.67% 155.14% 132.96% 109.66% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 187,006 178,765 140,353 123,632 110,560 92,381 87,078 13.58%
  YoY % 4.61% 27.37% 13.53% 11.82% 19.68% 6.09% -
  Horiz. % 214.76% 205.29% 161.18% 141.98% 126.97% 106.09% 100.00%
NOSH 316,959 316,959 259,434 247,264 247,338 247,009 247,382 4.22%
  YoY % 0.00% 22.17% 4.92% -0.03% 0.13% -0.15% -
  Horiz. % 128.13% 128.13% 104.87% 99.95% 99.98% 99.85% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 13.46 % 12.78 % 10.69 % 13.58 % 16.00 % 6.10 % 7.45 % 10.36%
  YoY % 5.32% 19.55% -21.28% -15.12% 162.30% -18.12% -
  Horiz. % 180.67% 171.54% 143.49% 182.28% 214.77% 81.88% 100.00%
ROE 12.37 % 13.42 % 9.53 % 18.72 % 24.43 % 11.80 % 13.75 % -1.75%
  YoY % -7.82% 40.82% -49.09% -23.37% 107.03% -14.18% -
  Horiz. % 89.96% 97.60% 69.31% 136.15% 177.67% 85.82% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 54.23 59.19 69.41 68.91 68.25 72.36 65.00 -2.97%
  YoY % -8.38% -14.72% 0.73% 0.97% -5.68% 11.32% -
  Horiz. % 83.43% 91.06% 106.78% 106.02% 105.00% 111.32% 100.00%
EPS 7.29 7.56 7.41 9.36 10.92 4.41 4.84 7.06%
  YoY % -3.57% 2.02% -20.83% -14.29% 147.62% -8.88% -
  Horiz. % 150.62% 156.20% 153.10% 193.39% 225.62% 91.12% 100.00%
DPS 5.33 4.00 4.00 4.00 4.00 1.33 1.33 26.02%
  YoY % 33.25% 0.00% 0.00% 0.00% 200.75% 0.00% -
  Horiz. % 400.75% 300.75% 300.75% 300.75% 300.75% 100.00% 100.00%
NAPS 0.5900 0.5640 0.5410 0.5000 0.4470 0.3740 0.3520 8.99%
  YoY % 4.61% 4.25% 8.20% 11.86% 19.52% 6.25% -
  Horiz. % 167.61% 160.23% 153.69% 142.05% 126.99% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 54.23 59.19 56.82 53.76 53.26 56.39 50.73 1.12%
  YoY % -8.38% 4.17% 5.69% 0.94% -5.55% 11.16% -
  Horiz. % 106.90% 116.68% 112.00% 105.97% 104.99% 111.16% 100.00%
EPS 7.29 7.56 4.22 7.30 8.52 3.44 3.78 11.56%
  YoY % -3.57% 79.15% -42.19% -14.32% 147.67% -8.99% -
  Horiz. % 192.86% 200.00% 111.64% 193.12% 225.40% 91.01% 100.00%
DPS 5.33 4.00 3.27 3.12 3.12 1.04 1.04 31.29%
  YoY % 33.25% 22.32% 4.81% 0.00% 200.00% 0.00% -
  Horiz. % 512.50% 384.62% 314.42% 300.00% 300.00% 100.00% 100.00%
NAPS 0.5900 0.5640 0.4428 0.3901 0.3488 0.2915 0.2747 13.58%
  YoY % 4.61% 27.37% 13.51% 11.84% 19.66% 6.12% -
  Horiz. % 214.78% 205.31% 161.19% 142.01% 126.97% 106.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.3700 1.1200 1.9000 2.3400 1.6700 0.6400 0.4000 -
P/RPS 2.53 1.89 2.74 3.40 2.45 0.88 0.62 26.40%
  YoY % 33.86% -31.02% -19.41% 38.78% 178.41% 41.94% -
  Horiz. % 408.06% 304.84% 441.94% 548.39% 395.16% 141.94% 100.00%
P/EPS 18.78 14.80 36.86 25.00 15.29 14.50 8.26 14.66%
  YoY % 26.89% -59.85% 47.44% 63.51% 5.45% 75.54% -
  Horiz. % 227.36% 179.18% 446.25% 302.66% 185.11% 175.54% 100.00%
EY 5.33 6.76 2.71 4.00 6.54 6.90 12.10 -12.77%
  YoY % -21.15% 149.45% -32.25% -38.84% -5.22% -42.98% -
  Horiz. % 44.05% 55.87% 22.40% 33.06% 54.05% 57.02% 100.00%
DY 3.89 3.57 2.11 1.71 2.40 2.08 3.33 2.62%
  YoY % 8.96% 69.19% 23.39% -28.75% 15.38% -37.54% -
  Horiz. % 116.82% 107.21% 63.36% 51.35% 72.07% 62.46% 100.00%
P/NAPS 2.32 1.99 3.51 4.68 3.74 1.71 1.14 12.57%
  YoY % 16.58% -43.30% -25.00% 25.13% 118.71% 50.00% -
  Horiz. % 203.51% 174.56% 307.89% 410.53% 328.07% 150.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 08/11/19 09/11/18 03/11/17 04/11/16 06/11/15 07/11/14 15/11/13 -
Price 1.2400 1.0600 1.8500 2.3900 1.8600 0.7400 0.4000 -
P/RPS 2.29 1.79 2.67 3.47 2.73 1.02 0.62 24.32%
  YoY % 27.93% -32.96% -23.05% 27.11% 167.65% 64.52% -
  Horiz. % 369.35% 288.71% 430.65% 559.68% 440.32% 164.52% 100.00%
P/EPS 16.99 14.01 35.89 25.53 17.03 16.77 8.26 12.77%
  YoY % 21.27% -60.96% 40.58% 49.91% 1.55% 103.03% -
  Horiz. % 205.69% 169.61% 434.50% 309.08% 206.17% 203.03% 100.00%
EY 5.88 7.14 2.79 3.92 5.87 5.96 12.10 -11.33%
  YoY % -17.65% 155.91% -28.83% -33.22% -1.51% -50.74% -
  Horiz. % 48.60% 59.01% 23.06% 32.40% 48.51% 49.26% 100.00%
DY 4.30 3.77 2.16 1.67 2.15 1.80 3.33 4.35%
  YoY % 14.06% 74.54% 29.34% -22.33% 19.44% -45.95% -
  Horiz. % 129.13% 113.21% 64.86% 50.15% 64.56% 54.05% 100.00%
P/NAPS 2.10 1.88 3.42 4.78 4.16 1.98 1.14 10.71%
  YoY % 11.70% -45.03% -28.45% 14.90% 110.10% 73.68% -
  Horiz. % 184.21% 164.91% 300.00% 419.30% 364.91% 173.68% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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