Highlights

[SLP] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 05-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -42.94%    YoY -     -19.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 176,676 183,940 178,700 165,712 177,816 152,356 153,376 2.38%
  YoY % -3.95% 2.93% 7.84% -6.81% 16.71% -0.67% -
  Horiz. % 115.19% 119.93% 116.51% 108.04% 115.93% 99.33% 100.00%
PBT 25,152 27,372 24,976 24,176 13,668 13,220 12,916 11.74%
  YoY % -8.11% 9.59% 3.31% 76.88% 3.39% 2.35% -
  Horiz. % 194.74% 211.92% 193.37% 187.18% 105.82% 102.35% 100.00%
Tax -4,472 -6,948 -4,620 -6,356 -3,536 -2,824 -1,800 16.37%
  YoY % 35.64% -50.39% 27.31% -79.75% -25.21% -56.89% -
  Horiz. % 248.44% 386.00% 256.67% 353.11% 196.44% 156.89% 100.00%
NP 20,680 20,424 20,356 17,820 10,132 10,396 11,116 10.90%
  YoY % 1.25% 0.33% 14.23% 75.88% -2.54% -6.48% -
  Horiz. % 186.04% 183.74% 183.12% 160.31% 91.15% 93.52% 100.00%
NP to SH 20,680 16,292 20,356 17,820 10,132 10,396 11,116 10.90%
  YoY % 26.93% -19.96% 14.23% 75.88% -2.54% -6.48% -
  Horiz. % 186.04% 146.56% 183.12% 160.31% 91.15% 93.52% 100.00%
Tax Rate 17.78 % 25.38 % 18.50 % 26.29 % 25.87 % 21.36 % 13.94 % 4.14%
  YoY % -29.94% 37.19% -29.63% 1.62% 21.11% 53.23% -
  Horiz. % 127.55% 182.07% 132.71% 188.59% 185.58% 153.23% 100.00%
Total Cost 155,996 163,516 158,344 147,892 167,684 141,960 142,260 1.55%
  YoY % -4.60% 3.27% 7.07% -11.80% 18.12% -0.21% -
  Horiz. % 109.66% 114.94% 111.31% 103.96% 117.87% 99.79% 100.00%
Net Worth 164,819 131,581 115,120 98,505 92,131 85,643 81,136 12.53%
  YoY % 25.26% 14.30% 16.87% 6.92% 7.58% 5.55% -
  Horiz. % 203.14% 162.17% 141.88% 121.41% 113.55% 105.55% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 164,819 131,581 115,120 98,505 92,131 85,643 81,136 12.53%
  YoY % 25.26% 14.30% 16.87% 6.92% 7.58% 5.55% -
  Horiz. % 203.14% 162.17% 141.88% 121.41% 113.55% 105.55% 100.00%
NOSH 316,959 247,333 247,038 247,500 248,333 247,523 248,124 4.16%
  YoY % 28.15% 0.12% -0.19% -0.34% 0.33% -0.24% -
  Horiz. % 127.74% 99.68% 99.56% 99.75% 100.08% 99.76% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.71 % 11.10 % 11.39 % 10.75 % 5.70 % 6.82 % 7.25 % 8.31%
  YoY % 5.50% -2.55% 5.95% 88.60% -16.42% -5.93% -
  Horiz. % 161.52% 153.10% 157.10% 148.28% 78.62% 94.07% 100.00%
ROE 12.55 % 12.38 % 17.68 % 18.09 % 11.00 % 12.14 % 13.70 % -1.45%
  YoY % 1.37% -29.98% -2.27% 64.45% -9.39% -11.39% -
  Horiz. % 91.61% 90.36% 129.05% 132.04% 80.29% 88.61% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 55.74 74.37 72.34 66.95 71.60 61.55 61.81 -1.71%
  YoY % -25.05% 2.81% 8.05% -6.49% 16.33% -0.42% -
  Horiz. % 90.18% 120.32% 117.04% 108.32% 115.84% 99.58% 100.00%
EPS 6.52 8.24 8.24 7.20 4.08 4.20 4.48 6.45%
  YoY % -20.87% 0.00% 14.44% 76.47% -2.86% -6.25% -
  Horiz. % 145.54% 183.93% 183.93% 160.71% 91.07% 93.75% 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 0.5200 0.5320 0.4660 0.3980 0.3710 0.3460 0.3270 8.03%
  YoY % -2.26% 14.16% 17.09% 7.28% 7.23% 5.81% -
  Horiz. % 159.02% 162.69% 142.51% 121.71% 113.46% 105.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 55.74 58.03 56.38 52.28 56.10 48.07 48.39 2.38%
  YoY % -3.95% 2.93% 7.84% -6.81% 16.70% -0.66% -
  Horiz. % 115.19% 119.92% 116.51% 108.04% 115.93% 99.34% 100.00%
EPS 6.52 5.14 6.42 5.62 3.20 3.28 3.51 10.87%
  YoY % 26.85% -19.94% 14.23% 75.62% -2.44% -6.55% -
  Horiz. % 185.75% 146.44% 182.91% 160.11% 91.17% 93.45% 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 0.5200 0.4151 0.3632 0.3108 0.2907 0.2702 0.2560 12.53%
  YoY % 25.27% 14.29% 16.86% 6.91% 7.59% 5.55% -
  Horiz. % 203.12% 162.15% 141.88% 121.41% 113.55% 105.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.1700 2.5900 2.2000 0.8200 0.4500 0.3700 0.3800 -
P/RPS 2.10 3.48 3.04 1.22 0.63 0.60 0.61 22.87%
  YoY % -39.66% 14.47% 149.18% 93.65% 5.00% -1.64% -
  Horiz. % 344.26% 570.49% 498.36% 200.00% 103.28% 98.36% 100.00%
P/EPS 17.93 39.32 26.70 11.39 11.03 8.81 8.48 13.29%
  YoY % -54.40% 47.27% 134.42% 3.26% 25.20% 3.89% -
  Horiz. % 211.44% 463.68% 314.86% 134.32% 130.07% 103.89% 100.00%
EY 5.58 2.54 3.75 8.78 9.07 11.35 11.79 -11.72%
  YoY % 119.69% -32.27% -57.29% -3.20% -20.09% -3.73% -
  Horiz. % 47.33% 21.54% 31.81% 74.47% 76.93% 96.27% 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 2.25 4.87 4.72 2.06 1.21 1.07 1.16 11.67%
  YoY % -53.80% 3.18% 129.13% 70.25% 13.08% -7.76% -
  Horiz. % 193.97% 419.83% 406.90% 177.59% 104.31% 92.24% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 09/11/18 05/05/17 05/05/16 11/05/15 29/04/14 27/05/13 25/05/12 -
Price 1.0600 2.6600 2.0000 1.0400 0.5100 0.3800 0.3600 -
P/RPS 1.90 3.58 2.76 1.55 0.71 0.62 0.58 21.86%
  YoY % -46.93% 29.71% 78.06% 118.31% 14.52% 6.90% -
  Horiz. % 327.59% 617.24% 475.86% 267.24% 122.41% 106.90% 100.00%
P/EPS 16.25 40.38 24.27 14.44 12.50 9.05 8.04 12.44%
  YoY % -59.76% 66.38% 68.07% 15.52% 38.12% 12.56% -
  Horiz. % 202.11% 502.24% 301.87% 179.60% 155.47% 112.56% 100.00%
EY 6.16 2.48 4.12 6.92 8.00 11.05 12.44 -11.05%
  YoY % 148.39% -39.81% -40.46% -13.50% -27.60% -11.17% -
  Horiz. % 49.52% 19.94% 33.12% 55.63% 64.31% 88.83% 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 2.04 5.00 4.29 2.61 1.37 1.10 1.10 10.84%
  YoY % -59.20% 16.55% 64.37% 90.51% 24.55% 0.00% -
  Horiz. % 185.45% 454.55% 390.00% 237.27% 124.55% 100.00% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers