Highlights

[SLP] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 29-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -9.86%    YoY -     -2.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 183,940 178,700 165,712 177,816 152,356 153,376 153,376 3.07%
  YoY % 2.93% 7.84% -6.81% 16.71% -0.67% 0.00% -
  Horiz. % 119.93% 116.51% 108.04% 115.93% 99.33% 100.00% 100.00%
PBT 27,372 24,976 24,176 13,668 13,220 12,916 10,672 16.98%
  YoY % 9.59% 3.31% 76.88% 3.39% 2.35% 21.03% -
  Horiz. % 256.48% 234.03% 226.54% 128.07% 123.88% 121.03% 100.00%
Tax -6,948 -4,620 -6,356 -3,536 -2,824 -1,800 -1,544 28.46%
  YoY % -50.39% 27.31% -79.75% -25.21% -56.89% -16.58% -
  Horiz. % 450.00% 299.22% 411.66% 229.02% 182.90% 116.58% 100.00%
NP 20,424 20,356 17,820 10,132 10,396 11,116 9,128 14.35%
  YoY % 0.33% 14.23% 75.88% -2.54% -6.48% 21.78% -
  Horiz. % 223.75% 223.01% 195.22% 111.00% 113.89% 121.78% 100.00%
NP to SH 16,292 20,356 17,820 10,132 10,396 11,116 9,128 10.13%
  YoY % -19.96% 14.23% 75.88% -2.54% -6.48% 21.78% -
  Horiz. % 178.48% 223.01% 195.22% 111.00% 113.89% 121.78% 100.00%
Tax Rate 25.38 % 18.50 % 26.29 % 25.87 % 21.36 % 13.94 % 14.47 % 9.81%
  YoY % 37.19% -29.63% 1.62% 21.11% 53.23% -3.66% -
  Horiz. % 175.40% 127.85% 181.69% 178.78% 147.62% 96.34% 100.00%
Total Cost 163,516 158,344 147,892 167,684 141,960 142,260 144,248 2.11%
  YoY % 3.27% 7.07% -11.80% 18.12% -0.21% -1.38% -
  Horiz. % 113.36% 109.77% 102.53% 116.25% 98.41% 98.62% 100.00%
Net Worth 131,581 115,120 98,505 92,131 85,643 81,136 78,133 9.07%
  YoY % 14.30% 16.87% 6.92% 7.58% 5.55% 3.84% -
  Horiz. % 168.41% 147.34% 126.07% 117.92% 109.61% 103.84% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 131,581 115,120 98,505 92,131 85,643 81,136 78,133 9.07%
  YoY % 14.30% 16.87% 6.92% 7.58% 5.55% 3.84% -
  Horiz. % 168.41% 147.34% 126.07% 117.92% 109.61% 103.84% 100.00%
NOSH 247,333 247,038 247,500 248,333 247,523 248,124 248,043 -0.05%
  YoY % 0.12% -0.19% -0.34% 0.33% -0.24% 0.03% -
  Horiz. % 99.71% 99.59% 99.78% 100.12% 99.79% 100.03% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.10 % 11.39 % 10.75 % 5.70 % 6.82 % 7.25 % 5.95 % 10.94%
  YoY % -2.55% 5.95% 88.60% -16.42% -5.93% 21.85% -
  Horiz. % 186.55% 191.43% 180.67% 95.80% 114.62% 121.85% 100.00%
ROE 12.38 % 17.68 % 18.09 % 11.00 % 12.14 % 13.70 % 11.68 % 0.97%
  YoY % -29.98% -2.27% 64.45% -9.39% -11.39% 17.29% -
  Horiz. % 105.99% 151.37% 154.88% 94.18% 103.94% 117.29% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 74.37 72.34 66.95 71.60 61.55 61.81 61.83 3.12%
  YoY % 2.81% 8.05% -6.49% 16.33% -0.42% -0.03% -
  Horiz. % 120.28% 117.00% 108.28% 115.80% 99.55% 99.97% 100.00%
EPS 8.24 8.24 7.20 4.08 4.20 4.48 3.68 14.37%
  YoY % 0.00% 14.44% 76.47% -2.86% -6.25% 21.74% -
  Horiz. % 223.91% 223.91% 195.65% 110.87% 114.13% 121.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5320 0.4660 0.3980 0.3710 0.3460 0.3270 0.3150 9.12%
  YoY % 14.16% 17.09% 7.28% 7.23% 5.81% 3.81% -
  Horiz. % 168.89% 147.94% 126.35% 117.78% 109.84% 103.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 58.03 56.38 52.28 56.10 48.07 48.39 48.39 3.07%
  YoY % 2.93% 7.84% -6.81% 16.70% -0.66% 0.00% -
  Horiz. % 119.92% 116.51% 108.04% 115.93% 99.34% 100.00% 100.00%
EPS 5.14 6.42 5.62 3.20 3.28 3.51 2.88 10.13%
  YoY % -19.94% 14.23% 75.62% -2.44% -6.55% 21.87% -
  Horiz. % 178.47% 222.92% 195.14% 111.11% 113.89% 121.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4151 0.3632 0.3108 0.2907 0.2702 0.2560 0.2465 9.07%
  YoY % 14.29% 16.86% 6.91% 7.59% 5.55% 3.85% -
  Horiz. % 168.40% 147.34% 126.09% 117.93% 109.61% 103.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.5900 2.2000 0.8200 0.4500 0.3700 0.3800 0.4000 -
P/RPS 3.48 3.04 1.22 0.63 0.60 0.61 0.65 32.23%
  YoY % 14.47% 149.18% 93.65% 5.00% -1.64% -6.15% -
  Horiz. % 535.38% 467.69% 187.69% 96.92% 92.31% 93.85% 100.00%
P/EPS 39.32 26.70 11.39 11.03 8.81 8.48 10.87 23.87%
  YoY % 47.27% 134.42% 3.26% 25.20% 3.89% -21.99% -
  Horiz. % 361.73% 245.63% 104.78% 101.47% 81.05% 78.01% 100.00%
EY 2.54 3.75 8.78 9.07 11.35 11.79 9.20 -19.29%
  YoY % -32.27% -57.29% -3.20% -20.09% -3.73% 28.15% -
  Horiz. % 27.61% 40.76% 95.43% 98.59% 123.37% 128.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.87 4.72 2.06 1.21 1.07 1.16 1.27 25.08%
  YoY % 3.18% 129.13% 70.25% 13.08% -7.76% -8.66% -
  Horiz. % 383.46% 371.65% 162.20% 95.28% 84.25% 91.34% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 05/05/17 05/05/16 11/05/15 29/04/14 27/05/13 25/05/12 25/05/11 -
Price 2.6600 2.0000 1.0400 0.5100 0.3800 0.3600 0.3700 -
P/RPS 3.58 2.76 1.55 0.71 0.62 0.58 0.60 34.64%
  YoY % 29.71% 78.06% 118.31% 14.52% 6.90% -3.33% -
  Horiz. % 596.67% 460.00% 258.33% 118.33% 103.33% 96.67% 100.00%
P/EPS 40.38 24.27 14.44 12.50 9.05 8.04 10.05 26.06%
  YoY % 66.38% 68.07% 15.52% 38.12% 12.56% -20.00% -
  Horiz. % 401.79% 241.49% 143.68% 124.38% 90.05% 80.00% 100.00%
EY 2.48 4.12 6.92 8.00 11.05 12.44 9.95 -20.65%
  YoY % -39.81% -40.46% -13.50% -27.60% -11.17% 25.03% -
  Horiz. % 24.92% 41.41% 69.55% 80.40% 111.06% 125.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 5.00 4.29 2.61 1.37 1.10 1.10 1.17 27.36%
  YoY % 16.55% 64.37% 90.51% 24.55% 0.00% -5.98% -
  Horiz. % 427.35% 366.67% 223.08% 117.09% 94.02% 94.02% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers