Highlights

[SLP] YoY Annualized Quarter Result on 2015-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     1.02%    YoY -     125.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 188,069 180,131 168,697 172,432 174,444 161,843 151,208 3.70%
  YoY % 4.41% 6.78% -2.17% -1.15% 7.79% 7.03% -
  Horiz. % 124.38% 119.13% 111.57% 114.04% 115.37% 107.03% 100.00%
PBT 28,347 24,399 29,271 34,841 14,973 14,472 12,682 14.34%
  YoY % 16.18% -16.64% -15.99% 132.69% 3.46% 14.11% -
  Horiz. % 223.52% 192.39% 230.81% 274.73% 118.06% 114.11% 100.00%
Tax -3,094 -5,187 -3,839 -7,591 -2,817 -3,242 -3,244 -0.79%
  YoY % 40.35% -35.11% 49.43% -169.47% 13.11% 0.06% -
  Horiz. % 95.38% 159.90% 118.34% 234.00% 86.84% 99.94% 100.00%
NP 25,253 19,212 25,432 27,250 12,156 11,230 9,438 17.82%
  YoY % 31.44% -24.46% -6.67% 124.17% 8.25% 18.99% -
  Horiz. % 267.57% 203.56% 269.46% 288.73% 128.80% 118.99% 100.00%
NP to SH 25,253 11,648 28,553 27,286 12,127 11,240 9,442 17.81%
  YoY % 116.80% -59.21% 4.64% 125.00% 7.89% 19.04% -
  Horiz. % 267.45% 123.36% 302.40% 288.99% 128.44% 119.04% 100.00%
Tax Rate 10.91 % 21.26 % 13.12 % 21.79 % 18.81 % 22.40 % 25.58 % -13.23%
  YoY % -48.68% 62.04% -39.79% 15.84% -16.03% -12.43% -
  Horiz. % 42.65% 83.11% 51.29% 85.18% 73.53% 87.57% 100.00%
Total Cost 162,816 160,919 143,265 145,182 162,288 150,613 141,770 2.33%
  YoY % 1.18% 12.32% -1.32% -10.54% 7.75% 6.24% -
  Horiz. % 114.85% 113.51% 101.05% 102.41% 114.47% 106.24% 100.00%
Net Worth 181,301 145,458 131,333 113,898 96,324 89,375 82,802 13.95%
  YoY % 24.64% 10.76% 15.31% 18.24% 7.78% 7.94% -
  Horiz. % 218.96% 175.67% 158.61% 137.55% 116.33% 107.94% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 14,263 12,327 11,129 11,142 4,939 4,951 4,943 19.31%
  YoY % 15.71% 10.76% -0.11% 125.56% -0.24% 0.16% -
  Horiz. % 288.53% 249.36% 225.15% 225.39% 99.92% 100.16% 100.00%
Div Payout % 56.48 % 105.83 % 38.98 % 40.83 % 40.73 % 44.05 % 52.36 % 1.27%
  YoY % -46.63% 171.50% -4.53% 0.25% -7.54% -15.87% -
  Horiz. % 107.87% 202.12% 74.45% 77.98% 77.79% 84.13% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 181,301 145,458 131,333 113,898 96,324 89,375 82,802 13.95%
  YoY % 24.64% 10.76% 15.31% 18.24% 7.78% 7.94% -
  Horiz. % 218.96% 175.67% 158.61% 137.55% 116.33% 107.94% 100.00%
NOSH 316,959 273,934 247,333 247,604 246,985 247,577 247,172 4.23%
  YoY % 15.71% 10.76% -0.11% 0.25% -0.24% 0.16% -
  Horiz. % 128.23% 110.83% 100.06% 100.17% 99.92% 100.16% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.43 % 10.67 % 15.08 % 15.80 % 6.97 % 6.94 % 6.24 % 13.62%
  YoY % 25.87% -29.24% -4.56% 126.69% 0.43% 11.22% -
  Horiz. % 215.22% 170.99% 241.67% 253.21% 111.70% 111.22% 100.00%
ROE 13.93 % 8.01 % 21.74 % 23.96 % 12.59 % 12.58 % 11.40 % 3.40%
  YoY % 73.91% -63.16% -9.27% 90.31% 0.08% 10.35% -
  Horiz. % 122.19% 70.26% 190.70% 210.18% 110.44% 110.35% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 59.34 65.76 68.21 69.64 70.63 65.37 61.18 -0.51%
  YoY % -9.76% -3.59% -2.05% -1.40% 8.05% 6.85% -
  Horiz. % 96.99% 107.49% 111.49% 113.83% 115.45% 106.85% 100.00%
EPS 7.97 6.24 10.28 11.02 4.91 4.54 3.82 13.03%
  YoY % 27.72% -39.30% -6.72% 124.44% 8.15% 18.85% -
  Horiz. % 208.64% 163.35% 269.11% 288.48% 128.53% 118.85% 100.00%
DPS 4.50 4.50 4.50 4.50 2.00 2.00 2.00 14.46%
  YoY % 0.00% 0.00% 0.00% 125.00% 0.00% 0.00% -
  Horiz. % 225.00% 225.00% 225.00% 225.00% 100.00% 100.00% 100.00%
NAPS 0.5720 0.5310 0.5310 0.4600 0.3900 0.3610 0.3350 9.32%
  YoY % 7.72% 0.00% 15.43% 17.95% 8.03% 7.76% -
  Horiz. % 170.75% 158.51% 158.51% 137.31% 116.42% 107.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 59.34 56.83 53.22 54.40 55.04 51.06 47.71 3.70%
  YoY % 4.42% 6.78% -2.17% -1.16% 7.79% 7.02% -
  Horiz. % 124.38% 119.12% 111.55% 114.02% 115.36% 107.02% 100.00%
EPS 7.97 3.67 9.01 8.61 3.83 3.55 2.98 17.81%
  YoY % 117.17% -59.27% 4.65% 124.80% 7.89% 19.13% -
  Horiz. % 267.45% 123.15% 302.35% 288.93% 128.52% 119.13% 100.00%
DPS 4.50 3.89 3.51 3.52 1.56 1.56 1.56 19.30%
  YoY % 15.68% 10.83% -0.28% 125.64% 0.00% 0.00% -
  Horiz. % 288.46% 249.36% 225.00% 225.64% 100.00% 100.00% 100.00%
NAPS 0.5720 0.4589 0.4144 0.3593 0.3039 0.2820 0.2612 13.95%
  YoY % 24.65% 10.74% 15.34% 18.23% 7.77% 7.96% -
  Horiz. % 218.99% 175.69% 158.65% 137.56% 116.35% 107.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.1600 1.8200 2.1900 1.9000 0.5900 0.4300 0.3800 -
P/RPS 1.95 2.77 3.21 2.73 0.84 0.66 0.62 21.03%
  YoY % -29.60% -13.71% 17.58% 225.00% 27.27% 6.45% -
  Horiz. % 314.52% 446.77% 517.74% 440.32% 135.48% 106.45% 100.00%
P/EPS 14.56 42.80 18.97 17.24 12.02 9.47 9.95 6.55%
  YoY % -65.98% 125.62% 10.03% 43.43% 26.93% -4.82% -
  Horiz. % 146.33% 430.15% 190.65% 173.27% 120.80% 95.18% 100.00%
EY 6.87 2.34 5.27 5.80 8.32 10.56 10.05 -6.14%
  YoY % 193.59% -55.60% -9.14% -30.29% -21.21% 5.07% -
  Horiz. % 68.36% 23.28% 52.44% 57.71% 82.79% 105.07% 100.00%
DY 3.88 2.47 2.05 2.37 3.39 4.65 5.26 -4.94%
  YoY % 57.09% 20.49% -13.50% -30.09% -27.10% -11.60% -
  Horiz. % 73.76% 46.96% 38.97% 45.06% 64.45% 88.40% 100.00%
P/NAPS 2.03 3.43 4.12 4.13 1.51 1.19 1.13 10.25%
  YoY % -40.82% -16.75% -0.24% 173.51% 26.89% 5.31% -
  Horiz. % 179.65% 303.54% 364.60% 365.49% 133.63% 105.31% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 28/03/18 23/02/17 23/02/16 24/02/15 25/02/14 27/02/13 -
Price 1.3100 1.2000 2.3700 2.2200 0.7000 0.4550 0.3600 -
P/RPS 2.21 1.82 3.47 3.19 0.99 0.70 0.59 24.61%
  YoY % 21.43% -47.55% 8.78% 222.22% 41.43% 18.64% -
  Horiz. % 374.58% 308.47% 588.14% 540.68% 167.80% 118.64% 100.00%
P/EPS 16.44 28.22 20.53 20.15 14.26 10.02 9.42 9.72%
  YoY % -41.74% 37.46% 1.89% 41.30% 42.32% 6.37% -
  Horiz. % 174.52% 299.58% 217.94% 213.91% 151.38% 106.37% 100.00%
EY 6.08 3.54 4.87 4.96 7.01 9.98 10.61 -8.86%
  YoY % 71.75% -27.31% -1.81% -29.24% -29.76% -5.94% -
  Horiz. % 57.30% 33.36% 45.90% 46.75% 66.07% 94.06% 100.00%
DY 3.44 3.75 1.90 2.03 2.86 4.40 5.56 -7.69%
  YoY % -8.27% 97.37% -6.40% -29.02% -35.00% -20.86% -
  Horiz. % 61.87% 67.45% 34.17% 36.51% 51.44% 79.14% 100.00%
P/NAPS 2.29 2.26 4.46 4.83 1.79 1.26 1.07 13.51%
  YoY % 1.33% -49.33% -7.66% 169.83% 42.06% 17.76% -
  Horiz. % 214.02% 211.21% 416.82% 451.40% 167.29% 117.76% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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