Highlights

[SLP] YoY Cumulative Quarter Result on 2016-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 05-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     119.18%    YoY -     2.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 86,291 88,540 89,210 86,835 83,944 89,895 77,498 1.81%
  YoY % -2.54% -0.75% 2.74% 3.44% -6.62% 16.00% -
  Horiz. % 111.35% 114.25% 115.11% 112.05% 108.32% 116.00% 100.00%
PBT 13,482 13,688 12,028 13,552 14,687 6,452 6,287 13.55%
  YoY % -1.50% 13.80% -11.25% -7.73% 127.63% 2.62% -
  Horiz. % 214.44% 217.72% 191.32% 215.56% 233.61% 102.62% 100.00%
Tax -1,797 -1,929 -2,307 -2,398 -3,821 -1,410 -1,359 4.76%
  YoY % 6.84% 16.38% 3.79% 37.24% -170.99% -3.75% -
  Horiz. % 132.23% 141.94% 169.76% 176.45% 281.16% 103.75% 100.00%
NP 11,685 11,759 9,721 11,154 10,866 5,042 4,928 15.47%
  YoY % -0.63% 20.96% -12.85% 2.65% 115.51% 2.31% -
  Horiz. % 237.11% 238.62% 197.26% 226.34% 220.50% 102.31% 100.00%
NP to SH 11,685 11,759 6,631 11,154 10,866 5,042 4,928 15.47%
  YoY % -0.63% 77.33% -40.55% 2.65% 115.51% 2.31% -
  Horiz. % 237.11% 238.62% 134.56% 226.34% 220.50% 102.31% 100.00%
Tax Rate 13.33 % 14.09 % 19.18 % 17.69 % 26.02 % 21.85 % 21.62 % -7.74%
  YoY % -5.39% -26.54% 8.42% -32.01% 19.08% 1.06% -
  Horiz. % 61.66% 65.17% 88.71% 81.82% 120.35% 101.06% 100.00%
Total Cost 74,606 76,781 79,489 75,681 73,078 84,853 72,570 0.46%
  YoY % -2.83% -3.41% 5.03% 3.56% -13.88% 16.93% -
  Horiz. % 102.81% 105.80% 109.53% 104.29% 100.70% 116.93% 100.00%
Net Worth 185,104 175,278 91,450 121,185 101,234 91,695 85,435 13.75%
  YoY % 5.61% 91.67% -24.54% 19.71% 10.40% 7.33% -
  Horiz. % 216.66% 205.16% 107.04% 141.84% 118.49% 107.33% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 7,923 4,754 2,530 3,709 3,712 2,471 2,476 21.38%
  YoY % 66.67% 87.85% -31.78% -0.08% 50.22% -0.19% -
  Horiz. % 319.98% 191.99% 102.20% 149.81% 149.93% 99.81% 100.00%
Div Payout % 67.81 % 40.43 % 38.17 % 33.26 % 34.17 % 49.02 % 50.25 % 5.12%
  YoY % 67.72% 5.92% 14.76% -2.66% -30.29% -2.45% -
  Horiz. % 134.95% 80.46% 75.96% 66.19% 68.00% 97.55% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 185,104 175,278 91,450 121,185 101,234 91,695 85,435 13.75%
  YoY % 5.61% 91.67% -24.54% 19.71% 10.40% 7.33% -
  Horiz. % 216.66% 205.16% 107.04% 141.84% 118.49% 107.33% 100.00%
NOSH 316,959 316,959 168,727 247,317 247,517 247,156 247,638 4.20%
  YoY % 0.00% 87.85% -31.78% -0.08% 0.15% -0.19% -
  Horiz. % 127.99% 127.99% 68.13% 99.87% 99.95% 99.81% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 13.54 % 13.28 % 10.90 % 12.85 % 12.94 % 5.61 % 6.36 % 13.41%
  YoY % 1.96% 21.83% -15.18% -0.70% 130.66% -11.79% -
  Horiz. % 212.89% 208.81% 171.38% 202.04% 203.46% 88.21% 100.00%
ROE 6.31 % 6.71 % 7.25 % 9.20 % 10.73 % 5.50 % 5.77 % 1.50%
  YoY % -5.96% -7.45% -21.20% -14.26% 95.09% -4.68% -
  Horiz. % 109.36% 116.29% 125.65% 159.45% 185.96% 95.32% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 27.22 27.93 52.87 35.11 33.91 36.37 31.29 -2.29%
  YoY % -2.54% -47.17% 50.58% 3.54% -6.76% 16.24% -
  Horiz. % 86.99% 89.26% 168.97% 112.21% 108.37% 116.24% 100.00%
EPS 3.69 3.71 3.93 4.51 4.39 2.04 1.99 10.83%
  YoY % -0.54% -5.60% -12.86% 2.73% 115.20% 2.51% -
  Horiz. % 185.43% 186.43% 197.49% 226.63% 220.60% 102.51% 100.00%
DPS 2.50 1.50 1.50 1.50 1.50 1.00 1.00 16.49%
  YoY % 66.67% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 250.00% 150.00% 150.00% 150.00% 150.00% 100.00% 100.00%
NAPS 0.5840 0.5530 0.5420 0.4900 0.4090 0.3710 0.3450 9.16%
  YoY % 5.61% 2.03% 10.61% 19.80% 10.24% 7.54% -
  Horiz. % 169.28% 160.29% 157.10% 142.03% 118.55% 107.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,751
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 27.16 27.86 28.08 27.33 26.42 28.29 24.39 1.81%
  YoY % -2.51% -0.78% 2.74% 3.44% -6.61% 15.99% -
  Horiz. % 111.36% 114.23% 115.13% 112.05% 108.32% 115.99% 100.00%
EPS 3.68 3.70 2.09 3.51 3.42 1.59 1.55 15.49%
  YoY % -0.54% 77.03% -40.46% 2.63% 115.09% 2.58% -
  Horiz. % 237.42% 238.71% 134.84% 226.45% 220.65% 102.58% 100.00%
DPS 2.49 1.50 0.80 1.17 1.17 0.78 0.78 21.33%
  YoY % 66.00% 87.50% -31.62% 0.00% 50.00% 0.00% -
  Horiz. % 319.23% 192.31% 102.56% 150.00% 150.00% 100.00% 100.00%
NAPS 0.5825 0.5516 0.2878 0.3814 0.3186 0.2886 0.2689 13.74%
  YoY % 5.60% 91.66% -24.54% 19.71% 10.40% 7.33% -
  Horiz. % 216.62% 205.13% 107.03% 141.84% 118.48% 107.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.3000 0.8400 2.4100 3.0000 1.4400 0.4900 0.3750 -
P/RPS 4.78 3.01 4.56 8.54 4.25 1.35 1.20 25.89%
  YoY % 58.80% -33.99% -46.60% 100.94% 214.81% 12.50% -
  Horiz. % 398.33% 250.83% 380.00% 711.67% 354.17% 112.50% 100.00%
P/EPS 35.26 22.64 61.32 66.52 32.80 24.02 18.84 11.01%
  YoY % 55.74% -63.08% -7.82% 102.80% 36.55% 27.49% -
  Horiz. % 187.15% 120.17% 325.48% 353.08% 174.10% 127.49% 100.00%
EY 2.84 4.42 1.63 1.50 3.05 4.16 5.31 -9.90%
  YoY % -35.75% 171.17% 8.67% -50.82% -26.68% -21.66% -
  Horiz. % 53.48% 83.24% 30.70% 28.25% 57.44% 78.34% 100.00%
DY 1.92 1.79 0.62 0.50 1.04 2.04 2.67 -5.35%
  YoY % 7.26% 188.71% 24.00% -51.92% -49.02% -23.60% -
  Horiz. % 71.91% 67.04% 23.22% 18.73% 38.95% 76.40% 100.00%
P/NAPS 2.23 1.52 4.45 6.12 3.52 1.32 1.09 12.67%
  YoY % 46.71% -65.84% -27.29% 73.86% 166.67% 21.10% -
  Horiz. % 204.59% 139.45% 408.26% 561.47% 322.94% 121.10% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 02/08/19 09/11/18 04/08/17 05/08/16 07/08/15 07/08/14 19/08/13 -
Price 1.2500 1.0600 2.4100 3.0000 1.4500 0.5500 0.3950 -
P/RPS 4.59 3.79 4.56 8.54 4.28 1.51 1.26 24.03%
  YoY % 21.11% -16.89% -46.60% 99.53% 183.44% 19.84% -
  Horiz. % 364.29% 300.79% 361.90% 677.78% 339.68% 119.84% 100.00%
P/EPS 33.91 28.57 61.32 66.52 33.03 26.96 19.85 9.33%
  YoY % 18.69% -53.41% -7.82% 101.39% 22.51% 35.82% -
  Horiz. % 170.83% 143.93% 308.92% 335.11% 166.40% 135.82% 100.00%
EY 2.95 3.50 1.63 1.50 3.03 3.71 5.04 -8.54%
  YoY % -15.71% 114.72% 8.67% -50.50% -18.33% -26.39% -
  Horiz. % 58.53% 69.44% 32.34% 29.76% 60.12% 73.61% 100.00%
DY 2.00 1.42 0.62 0.50 1.03 1.82 2.53 -3.84%
  YoY % 40.85% 129.03% 24.00% -51.46% -43.41% -28.06% -
  Horiz. % 79.05% 56.13% 24.51% 19.76% 40.71% 71.94% 100.00%
P/NAPS 2.14 1.92 4.45 6.12 3.55 1.48 1.14 11.06%
  YoY % 11.46% -56.85% -27.29% 72.39% 139.86% 29.82% -
  Horiz. % 187.72% 168.42% 390.35% 536.84% 311.40% 129.82% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers