Highlights

[SLP] YoY Annualized Quarter Result on 2017-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 28-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -12.90%    YoY -     -59.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 166,849 188,069 180,131 168,697 172,432 174,444 161,843 0.51%
  YoY % -11.28% 4.41% 6.78% -2.17% -1.15% 7.79% -
  Horiz. % 103.09% 116.20% 111.30% 104.23% 106.54% 107.79% 100.00%
PBT 25,298 28,347 24,399 29,271 34,841 14,973 14,472 9.75%
  YoY % -10.76% 16.18% -16.64% -15.99% 132.69% 3.46% -
  Horiz. % 174.81% 195.87% 168.59% 202.26% 240.75% 103.46% 100.00%
Tax -4,079 -3,094 -5,187 -3,839 -7,591 -2,817 -3,242 3.90%
  YoY % -31.84% 40.35% -35.11% 49.43% -169.47% 13.11% -
  Horiz. % 125.82% 95.43% 159.99% 118.41% 234.15% 86.89% 100.00%
NP 21,219 25,253 19,212 25,432 27,250 12,156 11,230 11.18%
  YoY % -15.97% 31.44% -24.46% -6.67% 124.17% 8.25% -
  Horiz. % 188.95% 224.87% 171.08% 226.46% 242.65% 108.25% 100.00%
NP to SH 21,219 25,253 11,648 28,553 27,286 12,127 11,240 11.17%
  YoY % -15.97% 116.80% -59.21% 4.64% 125.00% 7.89% -
  Horiz. % 188.78% 224.67% 103.63% 254.03% 242.76% 107.89% 100.00%
Tax Rate 16.12 % 10.91 % 21.26 % 13.12 % 21.79 % 18.81 % 22.40 % -5.33%
  YoY % 47.75% -48.68% 62.04% -39.79% 15.84% -16.03% -
  Horiz. % 71.96% 48.71% 94.91% 58.57% 97.28% 83.97% 100.00%
Total Cost 145,630 162,816 160,919 143,265 145,182 162,288 150,613 -0.56%
  YoY % -10.56% 1.18% 12.32% -1.32% -10.54% 7.75% -
  Horiz. % 96.69% 108.10% 106.84% 95.12% 96.39% 107.75% 100.00%
Net Worth 184,153 181,301 145,458 131,333 113,898 96,324 89,375 12.80%
  YoY % 1.57% 24.64% 10.76% 15.31% 18.24% 7.78% -
  Horiz. % 206.05% 202.85% 162.75% 146.95% 127.44% 107.78% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 17,432 14,263 12,327 11,129 11,142 4,939 4,951 23.33%
  YoY % 22.22% 15.71% 10.76% -0.11% 125.56% -0.24% -
  Horiz. % 352.07% 288.06% 248.95% 224.78% 225.02% 99.76% 100.00%
Div Payout % 82.16 % 56.48 % 105.83 % 38.98 % 40.83 % 40.73 % 44.05 % 10.94%
  YoY % 45.47% -46.63% 171.50% -4.53% 0.25% -7.54% -
  Horiz. % 186.52% 128.22% 240.25% 88.49% 92.69% 92.46% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 184,153 181,301 145,458 131,333 113,898 96,324 89,375 12.80%
  YoY % 1.57% 24.64% 10.76% 15.31% 18.24% 7.78% -
  Horiz. % 206.05% 202.85% 162.75% 146.95% 127.44% 107.78% 100.00%
NOSH 316,959 316,959 273,934 247,333 247,604 246,985 247,577 4.20%
  YoY % 0.00% 15.71% 10.76% -0.11% 0.25% -0.24% -
  Horiz. % 128.02% 128.02% 110.65% 99.90% 100.01% 99.76% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 12.72 % 13.43 % 10.67 % 15.08 % 15.80 % 6.97 % 6.94 % 10.62%
  YoY % -5.29% 25.87% -29.24% -4.56% 126.69% 0.43% -
  Horiz. % 183.29% 193.52% 153.75% 217.29% 227.67% 100.43% 100.00%
ROE 11.52 % 13.93 % 8.01 % 21.74 % 23.96 % 12.59 % 12.58 % -1.46%
  YoY % -17.30% 73.91% -63.16% -9.27% 90.31% 0.08% -
  Horiz. % 91.57% 110.73% 63.67% 172.81% 190.46% 100.08% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 52.64 59.34 65.76 68.21 69.64 70.63 65.37 -3.54%
  YoY % -11.29% -9.76% -3.59% -2.05% -1.40% 8.05% -
  Horiz. % 80.53% 90.78% 100.60% 104.34% 106.53% 108.05% 100.00%
EPS 6.69 7.97 6.24 10.28 11.02 4.91 4.54 6.67%
  YoY % -16.06% 27.72% -39.30% -6.72% 124.44% 8.15% -
  Horiz. % 147.36% 175.55% 137.44% 226.43% 242.73% 108.15% 100.00%
DPS 5.50 4.50 4.50 4.50 4.50 2.00 2.00 18.36%
  YoY % 22.22% 0.00% 0.00% 0.00% 125.00% 0.00% -
  Horiz. % 275.00% 225.00% 225.00% 225.00% 225.00% 100.00% 100.00%
NAPS 0.5810 0.5720 0.5310 0.5310 0.4600 0.3900 0.3610 8.25%
  YoY % 1.57% 7.72% 0.00% 15.43% 17.95% 8.03% -
  Horiz. % 160.94% 158.45% 147.09% 147.09% 127.42% 108.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 52.64 59.34 56.83 53.22 54.40 55.04 51.06 0.51%
  YoY % -11.29% 4.42% 6.78% -2.17% -1.16% 7.79% -
  Horiz. % 103.09% 116.22% 111.30% 104.23% 106.54% 107.79% 100.00%
EPS 6.69 7.97 3.67 9.01 8.61 3.83 3.55 11.13%
  YoY % -16.06% 117.17% -59.27% 4.65% 124.80% 7.89% -
  Horiz. % 188.45% 224.51% 103.38% 253.80% 242.54% 107.89% 100.00%
DPS 5.50 4.50 3.89 3.51 3.52 1.56 1.56 23.36%
  YoY % 22.22% 15.68% 10.83% -0.28% 125.64% 0.00% -
  Horiz. % 352.56% 288.46% 249.36% 225.00% 225.64% 100.00% 100.00%
NAPS 0.5810 0.5720 0.4589 0.4144 0.3593 0.3039 0.2820 12.80%
  YoY % 1.57% 24.65% 10.74% 15.34% 18.23% 7.77% -
  Horiz. % 206.03% 202.84% 162.73% 146.95% 127.41% 107.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.1600 1.1600 1.8200 2.1900 1.9000 0.5900 0.4300 -
P/RPS 2.20 1.95 2.77 3.21 2.73 0.84 0.66 22.21%
  YoY % 12.82% -29.60% -13.71% 17.58% 225.00% 27.27% -
  Horiz. % 333.33% 295.45% 419.70% 486.36% 413.64% 127.27% 100.00%
P/EPS 17.33 14.56 42.80 18.97 17.24 12.02 9.47 10.59%
  YoY % 19.02% -65.98% 125.62% 10.03% 43.43% 26.93% -
  Horiz. % 183.00% 153.75% 451.95% 200.32% 182.05% 126.93% 100.00%
EY 5.77 6.87 2.34 5.27 5.80 8.32 10.56 -9.58%
  YoY % -16.01% 193.59% -55.60% -9.14% -30.29% -21.21% -
  Horiz. % 54.64% 65.06% 22.16% 49.91% 54.92% 78.79% 100.00%
DY 4.74 3.88 2.47 2.05 2.37 3.39 4.65 0.32%
  YoY % 22.16% 57.09% 20.49% -13.50% -30.09% -27.10% -
  Horiz. % 101.94% 83.44% 53.12% 44.09% 50.97% 72.90% 100.00%
P/NAPS 2.00 2.03 3.43 4.12 4.13 1.51 1.19 9.03%
  YoY % -1.48% -40.82% -16.75% -0.24% 173.51% 26.89% -
  Horiz. % 168.07% 170.59% 288.24% 346.22% 347.06% 126.89% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 22/02/19 28/03/18 23/02/17 23/02/16 24/02/15 25/02/14 -
Price 1.0800 1.3100 1.2000 2.3700 2.2200 0.7000 0.4550 -
P/RPS 2.05 2.21 1.82 3.47 3.19 0.99 0.70 19.60%
  YoY % -7.24% 21.43% -47.55% 8.78% 222.22% 41.43% -
  Horiz. % 292.86% 315.71% 260.00% 495.71% 455.71% 141.43% 100.00%
P/EPS 16.13 16.44 28.22 20.53 20.15 14.26 10.02 8.25%
  YoY % -1.89% -41.74% 37.46% 1.89% 41.30% 42.32% -
  Horiz. % 160.98% 164.07% 281.64% 204.89% 201.10% 142.32% 100.00%
EY 6.20 6.08 3.54 4.87 4.96 7.01 9.98 -7.62%
  YoY % 1.97% 71.75% -27.31% -1.81% -29.24% -29.76% -
  Horiz. % 62.12% 60.92% 35.47% 48.80% 49.70% 70.24% 100.00%
DY 5.09 3.44 3.75 1.90 2.03 2.86 4.40 2.46%
  YoY % 47.97% -8.27% 97.37% -6.40% -29.02% -35.00% -
  Horiz. % 115.68% 78.18% 85.23% 43.18% 46.14% 65.00% 100.00%
P/NAPS 1.86 2.29 2.26 4.46 4.83 1.79 1.26 6.70%
  YoY % -18.78% 1.33% -49.33% -7.66% 169.83% 42.06% -
  Horiz. % 147.62% 181.75% 179.37% 353.97% 383.33% 142.06% 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
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
2. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
3. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
6. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
7. Corona Virus To End May 29th, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
8. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
Partners & Brokers