Highlights

[SLP] YoY Cumulative Quarter Result on 2014-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 07-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     62.16%    YoY -     -8.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 135,064 127,800 126,605 134,055 120,600 114,802 111,578 3.23%
  YoY % 5.68% 0.94% -5.56% 11.16% 5.05% 2.89% -
  Horiz. % 121.05% 114.54% 113.47% 120.14% 108.09% 102.89% 100.00%
PBT 17,468 20,481 26,324 10,521 11,351 10,093 6,132 19.04%
  YoY % -14.71% -22.20% 150.20% -7.31% 12.46% 64.60% -
  Horiz. % 284.87% 334.00% 429.29% 171.58% 185.11% 164.60% 100.00%
Tax -3,032 -3,123 -6,067 -2,345 -2,371 -2,294 -599 31.00%
  YoY % 2.91% 48.52% -158.72% 1.10% -3.36% -282.97% -
  Horiz. % 506.18% 521.37% 1,012.85% 391.49% 395.83% 382.97% 100.00%
NP 14,436 17,358 20,257 8,176 8,980 7,799 5,533 17.31%
  YoY % -16.83% -14.31% 147.76% -8.95% 15.14% 40.95% -
  Horiz. % 260.91% 313.72% 366.11% 147.77% 162.30% 140.95% 100.00%
NP to SH 10,030 17,358 20,257 8,176 8,980 7,799 5,533 10.41%
  YoY % -42.22% -14.31% 147.76% -8.95% 15.14% 40.95% -
  Horiz. % 181.28% 313.72% 366.11% 147.77% 162.30% 140.95% 100.00%
Tax Rate 17.36 % 15.25 % 23.05 % 22.29 % 20.89 % 22.73 % 9.77 % 10.05%
  YoY % 13.84% -33.84% 3.41% 6.70% -8.10% 132.65% -
  Horiz. % 177.69% 156.09% 235.93% 228.15% 213.82% 232.65% 100.00%
Total Cost 120,628 110,442 106,348 125,879 111,620 107,003 106,045 2.17%
  YoY % 9.22% 3.85% -15.52% 12.77% 4.31% 0.90% -
  Horiz. % 113.75% 104.15% 100.29% 118.70% 105.26% 100.90% 100.00%
Net Worth 140,353 123,632 110,560 92,381 87,078 80,961 76,325 10.68%
  YoY % 13.53% 11.82% 19.68% 6.09% 7.56% 6.07% -
  Horiz. % 183.89% 161.98% 144.85% 121.04% 114.09% 106.07% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 7,783 7,417 7,420 2,470 2,473 2,475 2,470 21.06%
  YoY % 4.92% -0.03% 200.40% -0.15% -0.08% 0.23% -
  Horiz. % 315.09% 300.31% 300.40% 100.00% 100.15% 100.23% 100.00%
Div Payout % 77.60 % 42.74 % 36.63 % 30.21 % 27.55 % 31.75 % 44.64 % 9.64%
  YoY % 81.56% 16.68% 21.25% 9.66% -13.23% -28.88% -
  Horiz. % 173.84% 95.74% 82.06% 67.67% 61.72% 71.12% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 140,353 123,632 110,560 92,381 87,078 80,961 76,325 10.68%
  YoY % 13.53% 11.82% 19.68% 6.09% 7.56% 6.07% -
  Horiz. % 183.89% 161.98% 144.85% 121.04% 114.09% 106.07% 100.00%
NOSH 259,434 247,264 247,338 247,009 247,382 247,587 247,008 0.82%
  YoY % 4.92% -0.03% 0.13% -0.15% -0.08% 0.23% -
  Horiz. % 105.03% 100.10% 100.13% 100.00% 100.15% 100.23% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.69 % 13.58 % 16.00 % 6.10 % 7.45 % 6.79 % 4.96 % 13.64%
  YoY % -21.28% -15.12% 162.30% -18.12% 9.72% 36.90% -
  Horiz. % 215.52% 273.79% 322.58% 122.98% 150.20% 136.90% 100.00%
ROE 7.15 % 14.04 % 18.32 % 8.85 % 10.31 % 9.63 % 7.25 % -0.23%
  YoY % -49.07% -23.36% 107.01% -14.16% 7.06% 32.83% -
  Horiz. % 98.62% 193.66% 252.69% 122.07% 142.21% 132.83% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 52.06 51.69 51.19 54.27 48.75 46.37 45.17 2.39%
  YoY % 0.72% 0.98% -5.68% 11.32% 5.13% 2.66% -
  Horiz. % 115.25% 114.43% 113.33% 120.15% 107.93% 102.66% 100.00%
EPS 5.56 7.02 8.19 3.31 3.63 3.15 2.24 16.34%
  YoY % -20.80% -14.29% 147.43% -8.82% 15.24% 40.63% -
  Horiz. % 248.21% 313.39% 365.62% 147.77% 162.05% 140.62% 100.00%
DPS 3.00 3.00 3.00 1.00 1.00 1.00 1.00 20.07%
  YoY % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 300.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5410 0.5000 0.4470 0.3740 0.3520 0.3270 0.3090 9.77%
  YoY % 8.20% 11.86% 19.52% 6.25% 7.65% 5.83% -
  Horiz. % 175.08% 161.81% 144.66% 121.04% 113.92% 105.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 42.61 40.32 39.94 42.29 38.05 36.22 35.20 3.23%
  YoY % 5.68% 0.95% -5.56% 11.14% 5.05% 2.90% -
  Horiz. % 121.05% 114.55% 113.47% 120.14% 108.10% 102.90% 100.00%
EPS 3.16 5.48 6.39 2.58 2.83 2.46 1.75 10.34%
  YoY % -42.34% -14.24% 147.67% -8.83% 15.04% 40.57% -
  Horiz. % 180.57% 313.14% 365.14% 147.43% 161.71% 140.57% 100.00%
DPS 2.46 2.34 2.34 0.78 0.78 0.78 0.78 21.08%
  YoY % 5.13% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 315.38% 300.00% 300.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.4428 0.3901 0.3488 0.2915 0.2747 0.2554 0.2408 10.68%
  YoY % 13.51% 11.84% 19.66% 6.12% 7.56% 6.06% -
  Horiz. % 183.89% 162.00% 144.85% 121.05% 114.08% 106.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.9000 2.3400 1.6700 0.6400 0.4000 0.3700 0.3400 -
P/RPS 3.65 4.53 3.26 1.18 0.82 0.80 0.75 30.15%
  YoY % -19.43% 38.96% 176.27% 43.90% 2.50% 6.67% -
  Horiz. % 486.67% 604.00% 434.67% 157.33% 109.33% 106.67% 100.00%
P/EPS 49.15 33.33 20.39 19.34 11.02 11.75 15.18 21.61%
  YoY % 47.46% 63.46% 5.43% 75.50% -6.21% -22.60% -
  Horiz. % 323.78% 219.57% 134.32% 127.40% 72.60% 77.40% 100.00%
EY 2.03 3.00 4.90 5.17 9.08 8.51 6.59 -17.80%
  YoY % -32.33% -38.78% -5.22% -43.06% 6.70% 29.14% -
  Horiz. % 30.80% 45.52% 74.36% 78.45% 137.78% 129.14% 100.00%
DY 1.58 1.28 1.80 1.56 2.50 2.70 2.94 -9.82%
  YoY % 23.44% -28.89% 15.38% -37.60% -7.41% -8.16% -
  Horiz. % 53.74% 43.54% 61.22% 53.06% 85.03% 91.84% 100.00%
P/NAPS 3.51 4.68 3.74 1.71 1.14 1.13 1.10 21.31%
  YoY % -25.00% 25.13% 118.71% 50.00% 0.88% 2.73% -
  Horiz. % 319.09% 425.45% 340.00% 155.45% 103.64% 102.73% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 03/11/17 04/11/16 06/11/15 07/11/14 15/11/13 09/11/12 25/11/11 -
Price 1.8500 2.3900 1.8600 0.7400 0.4000 0.3700 0.3700 -
P/RPS 3.55 4.62 3.63 1.36 0.82 0.80 0.82 27.64%
  YoY % -23.16% 27.27% 166.91% 65.85% 2.50% -2.44% -
  Horiz. % 432.93% 563.41% 442.68% 165.85% 100.00% 97.56% 100.00%
P/EPS 47.85 34.05 22.71 22.36 11.02 11.75 16.52 19.37%
  YoY % 40.53% 49.93% 1.57% 102.90% -6.21% -28.87% -
  Horiz. % 289.65% 206.11% 137.47% 135.35% 66.71% 71.13% 100.00%
EY 2.09 2.94 4.40 4.47 9.08 8.51 6.05 -16.22%
  YoY % -28.91% -33.18% -1.57% -50.77% 6.70% 40.66% -
  Horiz. % 34.55% 48.60% 72.73% 73.88% 150.08% 140.66% 100.00%
DY 1.62 1.26 1.61 1.35 2.50 2.70 2.70 -8.15%
  YoY % 28.57% -21.74% 19.26% -46.00% -7.41% 0.00% -
  Horiz. % 60.00% 46.67% 59.63% 50.00% 92.59% 100.00% 100.00%
P/NAPS 3.42 4.78 4.16 1.98 1.14 1.13 1.20 19.05%
  YoY % -28.45% 14.90% 110.10% 73.68% 0.88% -5.83% -
  Horiz. % 285.00% 398.33% 346.67% 165.00% 95.00% 94.17% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers