Highlights

[SLP] YoY Annualized Quarter Result on 2016-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 05-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -25.40%    YoY -     14.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 172,332 176,676 183,940 178,700 165,712 177,816 152,356 2.07%
  YoY % -2.46% -3.95% 2.93% 7.84% -6.81% 16.71% -
  Horiz. % 113.11% 115.96% 120.73% 117.29% 108.77% 116.71% 100.00%
PBT 25,336 25,152 27,372 24,976 24,176 13,668 13,220 11.45%
  YoY % 0.73% -8.11% 9.59% 3.31% 76.88% 3.39% -
  Horiz. % 191.65% 190.26% 207.05% 188.93% 182.87% 103.39% 100.00%
Tax -4,708 -4,472 -6,948 -4,620 -6,356 -3,536 -2,824 8.89%
  YoY % -5.28% 35.64% -50.39% 27.31% -79.75% -25.21% -
  Horiz. % 166.71% 158.36% 246.03% 163.60% 225.07% 125.21% 100.00%
NP 20,628 20,680 20,424 20,356 17,820 10,132 10,396 12.09%
  YoY % -0.25% 1.25% 0.33% 14.23% 75.88% -2.54% -
  Horiz. % 198.42% 198.92% 196.46% 195.81% 171.41% 97.46% 100.00%
NP to SH 20,628 20,680 16,292 20,356 17,820 10,132 10,396 12.09%
  YoY % -0.25% 26.93% -19.96% 14.23% 75.88% -2.54% -
  Horiz. % 198.42% 198.92% 156.71% 195.81% 171.41% 97.46% 100.00%
Tax Rate 18.58 % 17.78 % 25.38 % 18.50 % 26.29 % 25.87 % 21.36 % -2.30%
  YoY % 4.50% -29.94% 37.19% -29.63% 1.62% 21.11% -
  Horiz. % 86.99% 83.24% 118.82% 86.61% 123.08% 121.11% 100.00%
Total Cost 151,704 155,996 163,516 158,344 147,892 167,684 141,960 1.11%
  YoY % -2.75% -4.60% 3.27% 7.07% -11.80% 18.12% -
  Horiz. % 106.86% 109.89% 115.18% 111.54% 104.18% 118.12% 100.00%
Net Worth 180,667 164,819 131,581 115,120 98,505 92,131 85,643 13.24%
  YoY % 9.62% 25.26% 14.30% 16.87% 6.92% 7.58% -
  Horiz. % 210.95% 192.45% 153.64% 134.42% 115.02% 107.58% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 12,678 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 61.46 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 180,667 164,819 131,581 115,120 98,505 92,131 85,643 13.24%
  YoY % 9.62% 25.26% 14.30% 16.87% 6.92% 7.58% -
  Horiz. % 210.95% 192.45% 153.64% 134.42% 115.02% 107.58% 100.00%
NOSH 316,959 316,959 247,333 247,038 247,500 248,333 247,523 4.21%
  YoY % 0.00% 28.15% 0.12% -0.19% -0.34% 0.33% -
  Horiz. % 128.05% 128.05% 99.92% 99.80% 99.99% 100.33% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.97 % 11.71 % 11.10 % 11.39 % 10.75 % 5.70 % 6.82 % 9.82%
  YoY % 2.22% 5.50% -2.55% 5.95% 88.60% -16.42% -
  Horiz. % 175.51% 171.70% 162.76% 167.01% 157.62% 83.58% 100.00%
ROE 11.42 % 12.55 % 12.38 % 17.68 % 18.09 % 11.00 % 12.14 % -1.01%
  YoY % -9.00% 1.37% -29.98% -2.27% 64.45% -9.39% -
  Horiz. % 94.07% 103.38% 101.98% 145.63% 149.01% 90.61% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 54.37 55.74 74.37 72.34 66.95 71.60 61.55 -2.05%
  YoY % -2.46% -25.05% 2.81% 8.05% -6.49% 16.33% -
  Horiz. % 88.33% 90.56% 120.83% 117.53% 108.77% 116.33% 100.00%
EPS 6.52 6.52 8.24 8.24 7.20 4.08 4.20 7.60%
  YoY % 0.00% -20.87% 0.00% 14.44% 76.47% -2.86% -
  Horiz. % 155.24% 155.24% 196.19% 196.19% 171.43% 97.14% 100.00%
DPS 4.00 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. % 100.00% - - - - - -
NAPS 0.5700 0.5200 0.5320 0.4660 0.3980 0.3710 0.3460 8.67%
  YoY % 9.62% -2.26% 14.16% 17.09% 7.28% 7.23% -
  Horiz. % 164.74% 150.29% 153.76% 134.68% 115.03% 107.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 54.37 55.74 58.03 56.38 52.28 56.10 48.07 2.07%
  YoY % -2.46% -3.95% 2.93% 7.84% -6.81% 16.70% -
  Horiz. % 113.11% 115.96% 120.72% 117.29% 108.76% 116.70% 100.00%
EPS 6.52 6.52 5.14 6.42 5.62 3.20 3.28 12.13%
  YoY % 0.00% 26.85% -19.94% 14.23% 75.62% -2.44% -
  Horiz. % 198.78% 198.78% 156.71% 195.73% 171.34% 97.56% 100.00%
DPS 4.00 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. % 100.00% - - - - - -
NAPS 0.5700 0.5200 0.4151 0.3632 0.3108 0.2907 0.2702 13.24%
  YoY % 9.62% 25.27% 14.29% 16.86% 6.91% 7.59% -
  Horiz. % 210.95% 192.45% 153.63% 134.42% 115.03% 107.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.2200 1.1700 2.5900 2.2000 0.8200 0.4500 0.3700 -
P/RPS 2.24 2.10 3.48 3.04 1.22 0.63 0.60 24.54%
  YoY % 6.67% -39.66% 14.47% 149.18% 93.65% 5.00% -
  Horiz. % 373.33% 350.00% 580.00% 506.67% 203.33% 105.00% 100.00%
P/EPS 18.75 17.93 39.32 26.70 11.39 11.03 8.81 13.41%
  YoY % 4.57% -54.40% 47.27% 134.42% 3.26% 25.20% -
  Horiz. % 212.83% 203.52% 446.31% 303.06% 129.28% 125.20% 100.00%
EY 5.33 5.58 2.54 3.75 8.78 9.07 11.35 -11.83%
  YoY % -4.48% 119.69% -32.27% -57.29% -3.20% -20.09% -
  Horiz. % 46.96% 49.16% 22.38% 33.04% 77.36% 79.91% 100.00%
DY 3.28 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. % 100.00% - - - - - -
P/NAPS 2.14 2.25 4.87 4.72 2.06 1.21 1.07 12.24%
  YoY % -4.89% -53.80% 3.18% 129.13% 70.25% 13.08% -
  Horiz. % 200.00% 210.28% 455.14% 441.12% 192.52% 113.08% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 03/05/19 09/11/18 05/05/17 05/05/16 11/05/15 29/04/14 27/05/13 -
Price 1.2800 1.0600 2.6600 2.0000 1.0400 0.5100 0.3800 -
P/RPS 2.35 1.90 3.58 2.76 1.55 0.71 0.62 24.85%
  YoY % 23.68% -46.93% 29.71% 78.06% 118.31% 14.52% -
  Horiz. % 379.03% 306.45% 577.42% 445.16% 250.00% 114.52% 100.00%
P/EPS 19.67 16.25 40.38 24.27 14.44 12.50 9.05 13.81%
  YoY % 21.05% -59.76% 66.38% 68.07% 15.52% 38.12% -
  Horiz. % 217.35% 179.56% 446.19% 268.18% 159.56% 138.12% 100.00%
EY 5.08 6.16 2.48 4.12 6.92 8.00 11.05 -12.14%
  YoY % -17.53% 148.39% -39.81% -40.46% -13.50% -27.60% -
  Horiz. % 45.97% 55.75% 22.44% 37.29% 62.62% 72.40% 100.00%
DY 3.13 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. % 100.00% - - - - - -
P/NAPS 2.25 2.04 5.00 4.29 2.61 1.37 1.10 12.66%
  YoY % 10.29% -59.20% 16.55% 64.37% 90.51% 24.55% -
  Horiz. % 204.55% 185.45% 454.55% 390.00% 237.27% 124.55% 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.
 


 

260  304  509  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895+0.085 
 IWCITY 0.99+0.085 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.065-0.06 
 AT 0.050.00 
 DYNACIA-PA 0.04-0.005 
 DBE 0.030.00 
 XDL 0.105-0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.265+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers