Highlights

[SLP] YoY Annualized Quarter Result on 2020-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 13-May-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -25.31%    YoY -     -23.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 136,508 172,332 176,676 183,940 178,700 165,712 177,816 -4.31%
  YoY % -20.79% -2.46% -3.95% 2.93% 7.84% -6.81% -
  Horiz. % 76.77% 96.92% 99.36% 103.44% 100.50% 93.19% 100.00%
PBT 20,828 25,336 25,152 27,372 24,976 24,176 13,668 7.27%
  YoY % -17.79% 0.73% -8.11% 9.59% 3.31% 76.88% -
  Horiz. % 152.39% 185.37% 184.02% 200.26% 182.73% 176.88% 100.00%
Tax -4,980 -4,708 -4,472 -6,948 -4,620 -6,356 -3,536 5.87%
  YoY % -5.78% -5.28% 35.64% -50.39% 27.31% -79.75% -
  Horiz. % 140.84% 133.14% 126.47% 196.49% 130.66% 179.75% 100.00%
NP 15,848 20,628 20,680 20,424 20,356 17,820 10,132 7.73%
  YoY % -23.17% -0.25% 1.25% 0.33% 14.23% 75.88% -
  Horiz. % 156.42% 203.59% 204.11% 201.58% 200.91% 175.88% 100.00%
NP to SH 15,848 20,628 20,680 16,292 20,356 17,820 10,132 7.73%
  YoY % -23.17% -0.25% 26.93% -19.96% 14.23% 75.88% -
  Horiz. % 156.42% 203.59% 204.11% 160.80% 200.91% 175.88% 100.00%
Tax Rate 23.91 % 18.58 % 17.78 % 25.38 % 18.50 % 26.29 % 25.87 % -1.30%
  YoY % 28.69% 4.50% -29.94% 37.19% -29.63% 1.62% -
  Horiz. % 92.42% 71.82% 68.73% 98.11% 71.51% 101.62% 100.00%
Total Cost 120,660 151,704 155,996 163,516 158,344 147,892 167,684 -5.33%
  YoY % -20.46% -2.75% -4.60% 3.27% 7.07% -11.80% -
  Horiz. % 71.96% 90.47% 93.03% 97.51% 94.43% 88.20% 100.00%
Net Worth 188,274 180,667 164,819 131,581 115,120 98,505 92,131 12.64%
  YoY % 4.21% 9.62% 25.26% 14.30% 16.87% 6.92% -
  Horiz. % 204.35% 196.10% 178.90% 142.82% 124.95% 106.92% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 12,678 12,678 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 80.00 % 61.46 % - % - % - % - % - % -
  YoY % 30.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.17% 100.00% - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 188,274 180,667 164,819 131,581 115,120 98,505 92,131 12.64%
  YoY % 4.21% 9.62% 25.26% 14.30% 16.87% 6.92% -
  Horiz. % 204.35% 196.10% 178.90% 142.82% 124.95% 106.92% 100.00%
NOSH 316,959 316,959 316,959 247,333 247,038 247,500 248,333 4.15%
  YoY % 0.00% 0.00% 28.15% 0.12% -0.19% -0.34% -
  Horiz. % 127.63% 127.63% 127.63% 99.60% 99.48% 99.66% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 11.61 % 11.97 % 11.71 % 11.10 % 11.39 % 10.75 % 5.70 % 12.58%
  YoY % -3.01% 2.22% 5.50% -2.55% 5.95% 88.60% -
  Horiz. % 203.68% 210.00% 205.44% 194.74% 199.82% 188.60% 100.00%
ROE 8.42 % 11.42 % 12.55 % 12.38 % 17.68 % 18.09 % 11.00 % -4.35%
  YoY % -26.27% -9.00% 1.37% -29.98% -2.27% 64.45% -
  Horiz. % 76.55% 103.82% 114.09% 112.55% 160.73% 164.45% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 43.07 54.37 55.74 74.37 72.34 66.95 71.60 -8.12%
  YoY % -20.78% -2.46% -25.05% 2.81% 8.05% -6.49% -
  Horiz. % 60.15% 75.94% 77.85% 103.87% 101.03% 93.51% 100.00%
EPS 5.00 6.52 6.52 8.24 8.24 7.20 4.08 3.44%
  YoY % -23.31% 0.00% -20.87% 0.00% 14.44% 76.47% -
  Horiz. % 122.55% 159.80% 159.80% 201.96% 201.96% 176.47% 100.00%
DPS 4.00 4.00 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% 100.00% - - - - -
NAPS 0.5940 0.5700 0.5200 0.5320 0.4660 0.3980 0.3710 8.15%
  YoY % 4.21% 9.62% -2.26% 14.16% 17.09% 7.28% -
  Horiz. % 160.11% 153.64% 140.16% 143.40% 125.61% 107.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 43.07 54.37 55.74 58.03 56.38 52.28 56.10 -4.31%
  YoY % -20.78% -2.46% -3.95% 2.93% 7.84% -6.81% -
  Horiz. % 76.77% 96.92% 99.36% 103.44% 100.50% 93.19% 100.00%
EPS 5.00 6.52 6.52 5.14 6.42 5.62 3.20 7.71%
  YoY % -23.31% 0.00% 26.85% -19.94% 14.23% 75.62% -
  Horiz. % 156.25% 203.75% 203.75% 160.62% 200.62% 175.62% 100.00%
DPS 4.00 4.00 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% 100.00% - - - - -
NAPS 0.5940 0.5700 0.5200 0.4151 0.3632 0.3108 0.2907 12.64%
  YoY % 4.21% 9.62% 25.27% 14.29% 16.86% 6.91% -
  Horiz. % 204.33% 196.08% 178.88% 142.79% 124.94% 106.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.7450 1.2200 1.1700 2.5900 2.2000 0.8200 0.4500 -
P/RPS 1.73 2.24 2.10 3.48 3.04 1.22 0.63 18.32%
  YoY % -22.77% 6.67% -39.66% 14.47% 149.18% 93.65% -
  Horiz. % 274.60% 355.56% 333.33% 552.38% 482.54% 193.65% 100.00%
P/EPS 14.90 18.75 17.93 39.32 26.70 11.39 11.03 5.14%
  YoY % -20.53% 4.57% -54.40% 47.27% 134.42% 3.26% -
  Horiz. % 135.09% 169.99% 162.56% 356.48% 242.07% 103.26% 100.00%
EY 6.71 5.33 5.58 2.54 3.75 8.78 9.07 -4.89%
  YoY % 25.89% -4.48% 119.69% -32.27% -57.29% -3.20% -
  Horiz. % 73.98% 58.77% 61.52% 28.00% 41.35% 96.80% 100.00%
DY 5.37 3.28 0.00 0.00 0.00 0.00 0.00 -
  YoY % 63.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 163.72% 100.00% - - - - -
P/NAPS 1.25 2.14 2.25 4.87 4.72 2.06 1.21 0.54%
  YoY % -41.59% -4.89% -53.80% 3.18% 129.13% 70.25% -
  Horiz. % 103.31% 176.86% 185.95% 402.48% 390.08% 170.25% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 13/05/20 03/05/19 09/11/18 05/05/17 05/05/16 11/05/15 29/04/14 -
Price 0.8800 1.2800 1.0600 2.6600 2.0000 1.0400 0.5100 -
P/RPS 2.04 2.35 1.90 3.58 2.76 1.55 0.71 19.21%
  YoY % -13.19% 23.68% -46.93% 29.71% 78.06% 118.31% -
  Horiz. % 287.32% 330.99% 267.61% 504.23% 388.73% 218.31% 100.00%
P/EPS 17.60 19.67 16.25 40.38 24.27 14.44 12.50 5.86%
  YoY % -10.52% 21.05% -59.76% 66.38% 68.07% 15.52% -
  Horiz. % 140.80% 157.36% 130.00% 323.04% 194.16% 115.52% 100.00%
EY 5.68 5.08 6.16 2.48 4.12 6.92 8.00 -5.54%
  YoY % 11.81% -17.53% 148.39% -39.81% -40.46% -13.50% -
  Horiz. % 71.00% 63.50% 77.00% 31.00% 51.50% 86.50% 100.00%
DY 4.55 3.13 0.00 0.00 0.00 0.00 0.00 -
  YoY % 45.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 145.37% 100.00% - - - - -
P/NAPS 1.48 2.25 2.04 5.00 4.29 2.61 1.37 1.29%
  YoY % -34.22% 10.29% -59.20% 16.55% 64.37% 90.51% -
  Horiz. % 108.03% 164.23% 148.91% 364.96% 313.14% 190.51% 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
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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