Highlights

[SLP] YoY Cumulative Quarter Result on 2018-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 09-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     127.45%    YoY -     77.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 68,931 86,291 88,540 89,210 86,835 83,944 89,895 -4.33%
  YoY % -20.12% -2.54% -0.75% 2.74% 3.44% -6.62% -
  Horiz. % 76.68% 95.99% 98.49% 99.24% 96.60% 93.38% 100.00%
PBT 10,613 13,482 13,688 12,028 13,552 14,687 6,452 8.64%
  YoY % -21.28% -1.50% 13.80% -11.25% -7.73% 127.63% -
  Horiz. % 164.49% 208.96% 212.15% 186.42% 210.04% 227.63% 100.00%
Tax -2,552 -1,797 -1,929 -2,307 -2,398 -3,821 -1,410 10.38%
  YoY % -42.01% 6.84% 16.38% 3.79% 37.24% -170.99% -
  Horiz. % 180.99% 127.45% 136.81% 163.62% 170.07% 270.99% 100.00%
NP 8,061 11,685 11,759 9,721 11,154 10,866 5,042 8.13%
  YoY % -31.01% -0.63% 20.96% -12.85% 2.65% 115.51% -
  Horiz. % 159.88% 231.75% 233.22% 192.80% 221.22% 215.51% 100.00%
NP to SH 8,061 11,685 11,759 6,631 11,154 10,866 5,042 8.13%
  YoY % -31.01% -0.63% 77.33% -40.55% 2.65% 115.51% -
  Horiz. % 159.88% 231.75% 233.22% 131.52% 221.22% 215.51% 100.00%
Tax Rate 24.05 % 13.33 % 14.09 % 19.18 % 17.69 % 26.02 % 21.85 % 1.61%
  YoY % 80.42% -5.39% -26.54% 8.42% -32.01% 19.08% -
  Horiz. % 110.07% 61.01% 64.49% 87.78% 80.96% 119.08% 100.00%
Total Cost 60,870 74,606 76,781 79,489 75,681 73,078 84,853 -5.38%
  YoY % -18.41% -2.83% -3.41% 5.03% 3.56% -13.88% -
  Horiz. % 71.74% 87.92% 90.49% 93.68% 89.19% 86.12% 100.00%
Net Worth 188,591 185,104 175,278 91,450 121,185 101,234 91,695 12.76%
  YoY % 1.88% 5.61% 91.67% -24.54% 19.71% 10.40% -
  Horiz. % 205.67% 201.87% 191.15% 99.73% 132.16% 110.40% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 7,923 7,923 4,754 2,530 3,709 3,712 2,471 21.41%
  YoY % 0.00% 66.67% 87.85% -31.78% -0.08% 50.22% -
  Horiz. % 320.61% 320.61% 192.36% 102.40% 150.10% 150.22% 100.00%
Div Payout % 98.30 % 67.81 % 40.43 % 38.17 % 33.26 % 34.17 % 49.02 % 12.28%
  YoY % 44.96% 67.72% 5.92% 14.76% -2.66% -30.29% -
  Horiz. % 200.53% 138.33% 82.48% 77.87% 67.85% 69.71% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 188,591 185,104 175,278 91,450 121,185 101,234 91,695 12.76%
  YoY % 1.88% 5.61% 91.67% -24.54% 19.71% 10.40% -
  Horiz. % 205.67% 201.87% 191.15% 99.73% 132.16% 110.40% 100.00%
NOSH 316,959 316,959 316,959 168,727 247,317 247,517 247,156 4.23%
  YoY % 0.00% 0.00% 87.85% -31.78% -0.08% 0.15% -
  Horiz. % 128.24% 128.24% 128.24% 68.27% 100.06% 100.15% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 11.69 % 13.54 % 13.28 % 10.90 % 12.85 % 12.94 % 5.61 % 13.00%
  YoY % -13.66% 1.96% 21.83% -15.18% -0.70% 130.66% -
  Horiz. % 208.38% 241.35% 236.72% 194.30% 229.06% 230.66% 100.00%
ROE 4.27 % 6.31 % 6.71 % 7.25 % 9.20 % 10.73 % 5.50 % -4.13%
  YoY % -32.33% -5.96% -7.45% -21.20% -14.26% 95.09% -
  Horiz. % 77.64% 114.73% 122.00% 131.82% 167.27% 195.09% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 21.75 27.22 27.93 52.87 35.11 33.91 36.37 -8.20%
  YoY % -20.10% -2.54% -47.17% 50.58% 3.54% -6.76% -
  Horiz. % 59.80% 74.84% 76.79% 145.37% 96.54% 93.24% 100.00%
EPS 2.54 3.69 3.71 3.93 4.51 4.39 2.04 3.72%
  YoY % -31.17% -0.54% -5.60% -12.86% 2.73% 115.20% -
  Horiz. % 124.51% 180.88% 181.86% 192.65% 221.08% 215.20% 100.00%
DPS 2.50 2.50 1.50 1.50 1.50 1.50 1.00 16.48%
  YoY % 0.00% 66.67% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 250.00% 250.00% 150.00% 150.00% 150.00% 150.00% 100.00%
NAPS 0.5950 0.5840 0.5530 0.5420 0.4900 0.4090 0.3710 8.18%
  YoY % 1.88% 5.61% 2.03% 10.61% 19.80% 10.24% -
  Horiz. % 160.38% 157.41% 149.06% 146.09% 132.08% 110.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 21.75 27.22 27.93 28.15 27.40 26.48 28.36 -4.32%
  YoY % -20.10% -2.54% -0.78% 2.74% 3.47% -6.63% -
  Horiz. % 76.69% 95.98% 98.48% 99.26% 96.61% 93.37% 100.00%
EPS 2.54 3.69 3.71 2.09 3.52 3.43 1.59 8.11%
  YoY % -31.17% -0.54% 77.51% -40.63% 2.62% 115.72% -
  Horiz. % 159.75% 232.08% 233.33% 131.45% 221.38% 215.72% 100.00%
DPS 2.50 2.50 1.50 0.80 1.17 1.17 0.78 21.40%
  YoY % 0.00% 66.67% 87.50% -31.62% 0.00% 50.00% -
  Horiz. % 320.51% 320.51% 192.31% 102.56% 150.00% 150.00% 100.00%
NAPS 0.5950 0.5840 0.5530 0.2885 0.3823 0.3194 0.2893 12.76%
  YoY % 1.88% 5.61% 91.68% -24.54% 19.69% 10.40% -
  Horiz. % 205.67% 201.87% 191.15% 99.72% 132.15% 110.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.8300 1.3000 0.8400 2.4100 3.0000 1.4400 0.4900 -
P/RPS 3.82 4.78 3.01 4.56 8.54 4.25 1.35 18.91%
  YoY % -20.08% 58.80% -33.99% -46.60% 100.94% 214.81% -
  Horiz. % 282.96% 354.07% 222.96% 337.78% 632.59% 314.81% 100.00%
P/EPS 32.64 35.26 22.64 61.32 66.52 32.80 24.02 5.24%
  YoY % -7.43% 55.74% -63.08% -7.82% 102.80% 36.55% -
  Horiz. % 135.89% 146.79% 94.25% 255.29% 276.94% 136.55% 100.00%
EY 3.06 2.84 4.42 1.63 1.50 3.05 4.16 -4.99%
  YoY % 7.75% -35.75% 171.17% 8.67% -50.82% -26.68% -
  Horiz. % 73.56% 68.27% 106.25% 39.18% 36.06% 73.32% 100.00%
DY 3.01 1.92 1.79 0.62 0.50 1.04 2.04 6.69%
  YoY % 56.77% 7.26% 188.71% 24.00% -51.92% -49.02% -
  Horiz. % 147.55% 94.12% 87.75% 30.39% 24.51% 50.98% 100.00%
P/NAPS 1.39 2.23 1.52 4.45 6.12 3.52 1.32 0.86%
  YoY % -37.67% 46.71% -65.84% -27.29% 73.86% 166.67% -
  Horiz. % 105.30% 168.94% 115.15% 337.12% 463.64% 266.67% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 07/08/20 02/08/19 09/11/18 04/08/17 05/08/16 07/08/15 07/08/14 -
Price 1.0800 1.2500 1.0600 2.4100 3.0000 1.4500 0.5500 -
P/RPS 4.97 4.59 3.79 4.56 8.54 4.28 1.51 21.94%
  YoY % 8.28% 21.11% -16.89% -46.60% 99.53% 183.44% -
  Horiz. % 329.14% 303.97% 250.99% 301.99% 565.56% 283.44% 100.00%
P/EPS 42.47 33.91 28.57 61.32 66.52 33.03 26.96 7.86%
  YoY % 25.24% 18.69% -53.41% -7.82% 101.39% 22.51% -
  Horiz. % 157.53% 125.78% 105.97% 227.45% 246.74% 122.51% 100.00%
EY 2.35 2.95 3.50 1.63 1.50 3.03 3.71 -7.32%
  YoY % -20.34% -15.71% 114.72% 8.67% -50.50% -18.33% -
  Horiz. % 63.34% 79.51% 94.34% 43.94% 40.43% 81.67% 100.00%
DY 2.31 2.00 1.42 0.62 0.50 1.03 1.82 4.05%
  YoY % 15.50% 40.85% 129.03% 24.00% -51.46% -43.41% -
  Horiz. % 126.92% 109.89% 78.02% 34.07% 27.47% 56.59% 100.00%
P/NAPS 1.82 2.14 1.92 4.45 6.12 3.55 1.48 3.50%
  YoY % -14.95% 11.46% -56.85% -27.29% 72.39% 139.86% -
  Horiz. % 122.97% 144.59% 129.73% 300.68% 413.51% 239.86% 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
 
 

84  63  537  1710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.120.00 
 BIOHLDG 0.365+0.01 
 YONGTAI 0.175+0.005 
 MTOUCHE 0.080.00 
 PHB 0.03-0.005 
 ALAM-WA 0.04+0.005 
 AT 0.210.00 
 ARMADA 0.31-0.01 
 PA 0.16+0.005 
 KNM 0.205-0.005 

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