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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 88,540 89,210 86,835 83,944 89,895 77,498 76,878 2.38%
  YoY % -0.75% 2.74% 3.44% -6.62% 16.00% 0.81% -
  Horiz. % 115.17% 116.04% 112.95% 109.19% 116.93% 100.81% 100.00%
PBT 13,688 12,028 13,552 14,687 6,452 6,287 7,123 11.50%
  YoY % 13.80% -11.25% -7.73% 127.63% 2.62% -11.74% -
  Horiz. % 192.17% 168.86% 190.26% 206.19% 90.58% 88.26% 100.00%
Tax -1,929 -2,307 -2,398 -3,821 -1,410 -1,359 -1,520 4.05%
  YoY % 16.38% 3.79% 37.24% -170.99% -3.75% 10.59% -
  Horiz. % 126.91% 151.78% 157.76% 251.38% 92.76% 89.41% 100.00%
NP 11,759 9,721 11,154 10,866 5,042 4,928 5,603 13.14%
  YoY % 20.96% -12.85% 2.65% 115.51% 2.31% -12.05% -
  Horiz. % 209.87% 173.50% 199.07% 193.93% 89.99% 87.95% 100.00%
NP to SH 11,759 6,631 11,154 10,866 5,042 4,928 5,603 13.14%
  YoY % 77.33% -40.55% 2.65% 115.51% 2.31% -12.05% -
  Horiz. % 209.87% 118.35% 199.07% 193.93% 89.99% 87.95% 100.00%
Tax Rate 14.09 % 19.18 % 17.69 % 26.02 % 21.85 % 21.62 % 21.34 % -6.68%
  YoY % -26.54% 8.42% -32.01% 19.08% 1.06% 1.31% -
  Horiz. % 66.03% 89.88% 82.90% 121.93% 102.39% 101.31% 100.00%
Total Cost 76,781 79,489 75,681 73,078 84,853 72,570 71,275 1.25%
  YoY % -3.41% 5.03% 3.56% -13.88% 16.93% 1.82% -
  Horiz. % 107.73% 111.52% 106.18% 102.53% 119.05% 101.82% 100.00%
Net Worth 175,278 91,450 121,185 101,234 91,695 85,435 80,959 13.73%
  YoY % 91.67% -24.54% 19.71% 10.40% 7.33% 5.53% -
  Horiz. % 216.50% 112.96% 149.69% 125.04% 113.26% 105.53% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 4,754 2,530 3,709 3,712 2,471 2,476 - -
  YoY % 87.85% -31.78% -0.08% 50.22% -0.19% 0.00% -
  Horiz. % 191.99% 102.20% 149.81% 149.93% 99.81% 100.00% -
Div Payout % 40.43 % 38.17 % 33.26 % 34.17 % 49.02 % 50.25 % - % -
  YoY % 5.92% 14.76% -2.66% -30.29% -2.45% 0.00% -
  Horiz. % 80.46% 75.96% 66.19% 68.00% 97.55% 100.00% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 175,278 91,450 121,185 101,234 91,695 85,435 80,959 13.73%
  YoY % 91.67% -24.54% 19.71% 10.40% 7.33% 5.53% -
  Horiz. % 216.50% 112.96% 149.69% 125.04% 113.26% 105.53% 100.00%
NOSH 316,959 168,727 247,317 247,517 247,156 247,638 246,828 4.25%
  YoY % 87.85% -31.78% -0.08% 0.15% -0.19% 0.33% -
  Horiz. % 128.41% 68.36% 100.20% 100.28% 100.13% 100.33% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.28 % 10.90 % 12.85 % 12.94 % 5.61 % 6.36 % 7.29 % 10.51%
  YoY % 21.83% -15.18% -0.70% 130.66% -11.79% -12.76% -
  Horiz. % 182.17% 149.52% 176.27% 177.50% 76.95% 87.24% 100.00%
ROE 6.71 % 7.25 % 9.20 % 10.73 % 5.50 % 5.77 % 6.92 % -0.51%
  YoY % -7.45% -21.20% -14.26% 95.09% -4.68% -16.62% -
  Horiz. % 96.97% 104.77% 132.95% 155.06% 79.48% 83.38% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.93 52.87 35.11 33.91 36.37 31.29 31.15 -1.80%
  YoY % -47.17% 50.58% 3.54% -6.76% 16.24% 0.45% -
  Horiz. % 89.66% 169.73% 112.71% 108.86% 116.76% 100.45% 100.00%
EPS 3.71 3.93 4.51 4.39 2.04 1.99 2.27 8.53%
  YoY % -5.60% -12.86% 2.73% 115.20% 2.51% -12.33% -
  Horiz. % 163.44% 173.13% 198.68% 193.39% 89.87% 87.67% 100.00%
DPS 1.50 1.50 1.50 1.50 1.00 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 100.00% 100.00% -
NAPS 0.5530 0.5420 0.4900 0.4090 0.3710 0.3450 0.3280 9.09%
  YoY % 2.03% 10.61% 19.80% 10.24% 7.54% 5.18% -
  Horiz. % 168.60% 165.24% 149.39% 124.70% 113.11% 105.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,380
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.93 28.15 27.40 26.48 28.36 24.45 24.25 2.38%
  YoY % -0.78% 2.74% 3.47% -6.63% 15.99% 0.82% -
  Horiz. % 115.18% 116.08% 112.99% 109.20% 116.95% 100.82% 100.00%
EPS 3.71 2.09 3.52 3.43 1.59 1.55 1.77 13.12%
  YoY % 77.51% -40.63% 2.62% 115.72% 2.58% -12.43% -
  Horiz. % 209.60% 118.08% 198.87% 193.79% 89.83% 87.57% 100.00%
DPS 1.50 0.80 1.17 1.17 0.78 0.78 0.00 -
  YoY % 87.50% -31.62% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 192.31% 102.56% 150.00% 150.00% 100.00% 100.00% -
NAPS 0.5530 0.2885 0.3823 0.3194 0.2893 0.2695 0.2554 13.73%
  YoY % 91.68% -24.54% 19.69% 10.40% 7.35% 5.52% -
  Horiz. % 216.52% 112.96% 149.69% 125.06% 113.27% 105.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.8400 2.4100 3.0000 1.4400 0.4900 0.3750 0.3800 -
P/RPS 3.01 4.56 8.54 4.25 1.35 1.20 1.22 16.24%
  YoY % -33.99% -46.60% 100.94% 214.81% 12.50% -1.64% -
  Horiz. % 246.72% 373.77% 700.00% 348.36% 110.66% 98.36% 100.00%
P/EPS 22.64 61.32 66.52 32.80 24.02 18.84 16.74 5.16%
  YoY % -63.08% -7.82% 102.80% 36.55% 27.49% 12.54% -
  Horiz. % 135.24% 366.31% 397.37% 195.94% 143.49% 112.54% 100.00%
EY 4.42 1.63 1.50 3.05 4.16 5.31 5.97 -4.88%
  YoY % 171.17% 8.67% -50.82% -26.68% -21.66% -11.06% -
  Horiz. % 74.04% 27.30% 25.13% 51.09% 69.68% 88.94% 100.00%
DY 1.79 0.62 0.50 1.04 2.04 2.67 0.00 -
  YoY % 188.71% 24.00% -51.92% -49.02% -23.60% 0.00% -
  Horiz. % 67.04% 23.22% 18.73% 38.95% 76.40% 100.00% -
P/NAPS 1.52 4.45 6.12 3.52 1.32 1.09 1.16 4.61%
  YoY % -65.84% -27.29% 73.86% 166.67% 21.10% -6.03% -
  Horiz. % 131.03% 383.62% 527.59% 303.45% 113.79% 93.97% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 09/11/18 04/08/17 05/08/16 07/08/15 07/08/14 19/08/13 17/08/12 -
Price 1.0600 2.4100 3.0000 1.4500 0.5500 0.3950 0.3900 -
P/RPS 3.79 4.56 8.54 4.28 1.51 1.26 1.25 20.30%
  YoY % -16.89% -46.60% 99.53% 183.44% 19.84% 0.80% -
  Horiz. % 303.20% 364.80% 683.20% 342.40% 120.80% 100.80% 100.00%
P/EPS 28.57 61.32 66.52 33.03 26.96 19.85 17.18 8.84%
  YoY % -53.41% -7.82% 101.39% 22.51% 35.82% 15.54% -
  Horiz. % 166.30% 356.93% 387.19% 192.26% 156.93% 115.54% 100.00%
EY 3.50 1.63 1.50 3.03 3.71 5.04 5.82 -8.12%
  YoY % 114.72% 8.67% -50.50% -18.33% -26.39% -13.40% -
  Horiz. % 60.14% 28.01% 25.77% 52.06% 63.75% 86.60% 100.00%
DY 1.42 0.62 0.50 1.03 1.82 2.53 0.00 -
  YoY % 129.03% 24.00% -51.46% -43.41% -28.06% 0.00% -
  Horiz. % 56.13% 24.51% 19.76% 40.71% 71.94% 100.00% -
P/NAPS 1.92 4.45 6.12 3.55 1.48 1.14 1.19 8.30%
  YoY % -56.85% -27.29% 72.39% 139.86% 29.82% -4.20% -
  Horiz. % 161.34% 373.95% 514.29% 298.32% 124.37% 95.80% 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.
 


 

250  436  554  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245+0.085 
 SAPNRG-WA 0.135+0.005 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 KNM 0.39-0.01 
 SUMATEC 0.035+0.005 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.06+0.005 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers