Highlights

[SLP] YoY Cumulative Quarter Result on 2014-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 07-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     99.05%    YoY -     2.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 89,210 86,835 83,944 89,895 77,498 76,878 74,141 3.13%
  YoY % 2.74% 3.44% -6.62% 16.00% 0.81% 3.69% -
  Horiz. % 120.32% 117.12% 113.22% 121.25% 104.53% 103.69% 100.00%
PBT 12,028 13,552 14,687 6,452 6,287 7,123 4,692 16.97%
  YoY % -11.25% -7.73% 127.63% 2.62% -11.74% 51.81% -
  Horiz. % 256.35% 288.83% 313.02% 137.51% 133.99% 151.81% 100.00%
Tax -2,307 -2,398 -3,821 -1,410 -1,359 -1,520 -648 23.55%
  YoY % 3.79% 37.24% -170.99% -3.75% 10.59% -134.57% -
  Horiz. % 356.02% 370.06% 589.66% 217.59% 209.72% 234.57% 100.00%
NP 9,721 11,154 10,866 5,042 4,928 5,603 4,044 15.72%
  YoY % -12.85% 2.65% 115.51% 2.31% -12.05% 38.55% -
  Horiz. % 240.38% 275.82% 268.69% 124.68% 121.86% 138.55% 100.00%
NP to SH 6,631 11,154 10,866 5,042 4,928 5,603 4,044 8.58%
  YoY % -40.55% 2.65% 115.51% 2.31% -12.05% 38.55% -
  Horiz. % 163.97% 275.82% 268.69% 124.68% 121.86% 138.55% 100.00%
Tax Rate 19.18 % 17.69 % 26.02 % 21.85 % 21.62 % 21.34 % 13.81 % 5.62%
  YoY % 8.42% -32.01% 19.08% 1.06% 1.31% 54.53% -
  Horiz. % 138.88% 128.10% 188.41% 158.22% 156.55% 154.53% 100.00%
Total Cost 79,489 75,681 73,078 84,853 72,570 71,275 70,097 2.12%
  YoY % 5.03% 3.56% -13.88% 16.93% 1.82% 1.68% -
  Horiz. % 113.40% 107.97% 104.25% 121.05% 103.53% 101.68% 100.00%
Net Worth 91,450 121,185 101,234 91,695 85,435 80,959 77,181 2.87%
  YoY % -24.54% 19.71% 10.40% 7.33% 5.53% 4.90% -
  Horiz. % 118.49% 157.01% 131.16% 118.81% 110.69% 104.90% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 2,530 3,709 3,712 2,471 2,476 - - -
  YoY % -31.78% -0.08% 50.22% -0.19% 0.00% 0.00% -
  Horiz. % 102.20% 149.81% 149.93% 99.81% 100.00% - -
Div Payout % 38.17 % 33.26 % 34.17 % 49.02 % 50.25 % - % - % -
  YoY % 14.76% -2.66% -30.29% -2.45% 0.00% 0.00% -
  Horiz. % 75.96% 66.19% 68.00% 97.55% 100.00% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 91,450 121,185 101,234 91,695 85,435 80,959 77,181 2.87%
  YoY % -24.54% 19.71% 10.40% 7.33% 5.53% 4.90% -
  Horiz. % 118.49% 157.01% 131.16% 118.81% 110.69% 104.90% 100.00%
NOSH 168,727 247,317 247,517 247,156 247,638 246,828 246,585 -6.12%
  YoY % -31.78% -0.08% 0.15% -0.19% 0.33% 0.10% -
  Horiz. % 68.43% 100.30% 100.38% 100.23% 100.43% 100.10% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.90 % 12.85 % 12.94 % 5.61 % 6.36 % 7.29 % 5.45 % 12.23%
  YoY % -15.18% -0.70% 130.66% -11.79% -12.76% 33.76% -
  Horiz. % 200.00% 235.78% 237.43% 102.94% 116.70% 133.76% 100.00%
ROE 7.25 % 9.20 % 10.73 % 5.50 % 5.77 % 6.92 % 5.24 % 5.56%
  YoY % -21.20% -14.26% 95.09% -4.68% -16.62% 32.06% -
  Horiz. % 138.36% 175.57% 204.77% 104.96% 110.11% 132.06% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 52.87 35.11 33.91 36.37 31.29 31.15 30.07 9.85%
  YoY % 50.58% 3.54% -6.76% 16.24% 0.45% 3.59% -
  Horiz. % 175.82% 116.76% 112.77% 120.95% 104.06% 103.59% 100.00%
EPS 3.93 4.51 4.39 2.04 1.99 2.27 1.64 15.66%
  YoY % -12.86% 2.73% 115.20% 2.51% -12.33% 38.41% -
  Horiz. % 239.63% 275.00% 267.68% 124.39% 121.34% 138.41% 100.00%
DPS 1.50 1.50 1.50 1.00 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 100.00% 100.00% - -
NAPS 0.5420 0.4900 0.4090 0.3710 0.3450 0.3280 0.3130 9.57%
  YoY % 10.61% 19.80% 10.24% 7.54% 5.18% 4.79% -
  Horiz. % 173.16% 156.55% 130.67% 118.53% 110.22% 104.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 28.15 27.40 26.48 28.36 24.45 24.25 23.39 3.13%
  YoY % 2.74% 3.47% -6.63% 15.99% 0.82% 3.68% -
  Horiz. % 120.35% 117.14% 113.21% 121.25% 104.53% 103.68% 100.00%
EPS 2.09 3.52 3.43 1.59 1.55 1.77 1.28 8.51%
  YoY % -40.63% 2.62% 115.72% 2.58% -12.43% 38.28% -
  Horiz. % 163.28% 275.00% 267.97% 124.22% 121.09% 138.28% 100.00%
DPS 0.80 1.17 1.17 0.78 0.78 0.00 0.00 -
  YoY % -31.62% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.56% 150.00% 150.00% 100.00% 100.00% - -
NAPS 0.2885 0.3823 0.3194 0.2893 0.2695 0.2554 0.2435 2.86%
  YoY % -24.54% 19.69% 10.40% 7.35% 5.52% 4.89% -
  Horiz. % 118.48% 157.00% 131.17% 118.81% 110.68% 104.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.4100 3.0000 1.4400 0.4900 0.3750 0.3800 0.3700 -
P/RPS 4.56 8.54 4.25 1.35 1.20 1.22 1.23 24.38%
  YoY % -46.60% 100.94% 214.81% 12.50% -1.64% -0.81% -
  Horiz. % 370.73% 694.31% 345.53% 109.76% 97.56% 99.19% 100.00%
P/EPS 61.32 66.52 32.80 24.02 18.84 16.74 22.56 18.12%
  YoY % -7.82% 102.80% 36.55% 27.49% 12.54% -25.80% -
  Horiz. % 271.81% 294.86% 145.39% 106.47% 83.51% 74.20% 100.00%
EY 1.63 1.50 3.05 4.16 5.31 5.97 4.43 -15.34%
  YoY % 8.67% -50.82% -26.68% -21.66% -11.06% 34.76% -
  Horiz. % 36.79% 33.86% 68.85% 93.91% 119.86% 134.76% 100.00%
DY 0.62 0.50 1.04 2.04 2.67 0.00 0.00 -
  YoY % 24.00% -51.92% -49.02% -23.60% 0.00% 0.00% -
  Horiz. % 23.22% 18.73% 38.95% 76.40% 100.00% - -
P/NAPS 4.45 6.12 3.52 1.32 1.09 1.16 1.18 24.74%
  YoY % -27.29% 73.86% 166.67% 21.10% -6.03% -1.69% -
  Horiz. % 377.12% 518.64% 298.31% 111.86% 92.37% 98.31% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 04/08/17 05/08/16 07/08/15 07/08/14 19/08/13 17/08/12 24/08/11 -
Price 2.4100 3.0000 1.4500 0.5500 0.3950 0.3900 0.3400 -
P/RPS 4.56 8.54 4.28 1.51 1.26 1.25 1.13 26.15%
  YoY % -46.60% 99.53% 183.44% 19.84% 0.80% 10.62% -
  Horiz. % 403.54% 755.75% 378.76% 133.63% 111.50% 110.62% 100.00%
P/EPS 61.32 66.52 33.03 26.96 19.85 17.18 20.73 19.79%
  YoY % -7.82% 101.39% 22.51% 35.82% 15.54% -17.12% -
  Horiz. % 295.80% 320.89% 159.33% 130.05% 95.75% 82.88% 100.00%
EY 1.63 1.50 3.03 3.71 5.04 5.82 4.82 -16.52%
  YoY % 8.67% -50.50% -18.33% -26.39% -13.40% 20.75% -
  Horiz. % 33.82% 31.12% 62.86% 76.97% 104.56% 120.75% 100.00%
DY 0.62 0.50 1.03 1.82 2.53 0.00 0.00 -
  YoY % 24.00% -51.46% -43.41% -28.06% 0.00% 0.00% -
  Horiz. % 24.51% 19.76% 40.71% 71.94% 100.00% - -
P/NAPS 4.45 6.12 3.55 1.48 1.14 1.19 1.09 26.39%
  YoY % -27.29% 72.39% 139.86% 29.82% -4.20% 9.17% -
  Horiz. % 408.26% 561.47% 325.69% 135.78% 104.59% 109.17% 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.
 


 

372  286  577  736 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.3150.00 
 KNM 0.395+0.015 
 VSOLAR 0.095-0.005 
 OPCOM 0.705+0.075 
 KNM-WB 0.1950.00 
 KOMARK 0.36+0.01 
 MNC-WA 0.0150.00 
 GPACKET-WB 0.2650.00 
 FPGROUP 0.405+0.02 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers