Highlights

[SLP] YoY Cumulative Quarter Result on 2016-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 04-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     55.62%    YoY -     -14.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 140,711 135,064 127,800 126,605 134,055 120,600 114,802 3.45%
  YoY % 4.18% 5.68% 0.94% -5.56% 11.16% 5.05% -
  Horiz. % 122.57% 117.65% 111.32% 110.28% 116.77% 105.05% 100.00%
PBT 21,557 17,468 20,481 26,324 10,521 11,351 10,093 13.48%
  YoY % 23.41% -14.71% -22.20% 150.20% -7.31% 12.46% -
  Horiz. % 213.58% 173.07% 202.92% 260.81% 104.24% 112.46% 100.00%
Tax -3,570 -3,032 -3,123 -6,067 -2,345 -2,371 -2,294 7.65%
  YoY % -17.74% 2.91% 48.52% -158.72% 1.10% -3.36% -
  Horiz. % 155.62% 132.17% 136.14% 264.47% 102.22% 103.36% 100.00%
NP 17,987 14,436 17,358 20,257 8,176 8,980 7,799 14.94%
  YoY % 24.60% -16.83% -14.31% 147.76% -8.95% 15.14% -
  Horiz. % 230.63% 185.10% 222.57% 259.74% 104.83% 115.14% 100.00%
NP to SH 17,987 10,030 17,358 20,257 8,176 8,980 7,799 14.94%
  YoY % 79.33% -42.22% -14.31% 147.76% -8.95% 15.14% -
  Horiz. % 230.63% 128.61% 222.57% 259.74% 104.83% 115.14% 100.00%
Tax Rate 16.56 % 17.36 % 15.25 % 23.05 % 22.29 % 20.89 % 22.73 % -5.14%
  YoY % -4.61% 13.84% -33.84% 3.41% 6.70% -8.10% -
  Horiz. % 72.86% 76.37% 67.09% 101.41% 98.06% 91.90% 100.00%
Total Cost 122,724 120,628 110,442 106,348 125,879 111,620 107,003 2.31%
  YoY % 1.74% 9.22% 3.85% -15.52% 12.77% 4.31% -
  Horiz. % 114.69% 112.73% 103.21% 99.39% 117.64% 104.31% 100.00%
Net Worth 178,765 140,353 123,632 110,560 92,381 87,078 80,961 14.11%
  YoY % 27.37% 13.53% 11.82% 19.68% 6.09% 7.56% -
  Horiz. % 220.80% 173.36% 152.71% 136.56% 114.11% 107.56% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 9,508 7,783 7,417 7,420 2,470 2,473 2,475 25.13%
  YoY % 22.17% 4.92% -0.03% 200.40% -0.15% -0.08% -
  Horiz. % 384.06% 314.35% 299.61% 299.70% 99.77% 99.92% 100.00%
Div Payout % 52.86 % 77.60 % 42.74 % 36.63 % 30.21 % 27.55 % 31.75 % 8.86%
  YoY % -31.88% 81.56% 16.68% 21.25% 9.66% -13.23% -
  Horiz. % 166.49% 244.41% 134.61% 115.37% 95.15% 86.77% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 178,765 140,353 123,632 110,560 92,381 87,078 80,961 14.11%
  YoY % 27.37% 13.53% 11.82% 19.68% 6.09% 7.56% -
  Horiz. % 220.80% 173.36% 152.71% 136.56% 114.11% 107.56% 100.00%
NOSH 316,959 259,434 247,264 247,338 247,009 247,382 247,587 4.20%
  YoY % 22.17% 4.92% -0.03% 0.13% -0.15% -0.08% -
  Horiz. % 128.02% 104.78% 99.87% 99.90% 99.77% 99.92% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.78 % 10.69 % 13.58 % 16.00 % 6.10 % 7.45 % 6.79 % 11.11%
  YoY % 19.55% -21.28% -15.12% 162.30% -18.12% 9.72% -
  Horiz. % 188.22% 157.44% 200.00% 235.64% 89.84% 109.72% 100.00%
ROE 10.06 % 7.15 % 14.04 % 18.32 % 8.85 % 10.31 % 9.63 % 0.73%
  YoY % 40.70% -49.07% -23.36% 107.01% -14.16% 7.06% -
  Horiz. % 104.47% 74.25% 145.79% 190.24% 91.90% 107.06% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 44.39 52.06 51.69 51.19 54.27 48.75 46.37 -0.72%
  YoY % -14.73% 0.72% 0.98% -5.68% 11.32% 5.13% -
  Horiz. % 95.73% 112.27% 111.47% 110.39% 117.04% 105.13% 100.00%
EPS 5.67 5.56 7.02 8.19 3.31 3.63 3.15 10.29%
  YoY % 1.98% -20.80% -14.29% 147.43% -8.82% 15.24% -
  Horiz. % 180.00% 176.51% 222.86% 260.00% 105.08% 115.24% 100.00%
DPS 3.00 3.00 3.00 3.00 1.00 1.00 1.00 20.08%
  YoY % 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 300.00% 300.00% 100.00% 100.00% 100.00%
NAPS 0.5640 0.5410 0.5000 0.4470 0.3740 0.3520 0.3270 9.51%
  YoY % 4.25% 8.20% 11.86% 19.52% 6.25% 7.65% -
  Horiz. % 172.48% 165.44% 152.91% 136.70% 114.37% 107.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,380
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 44.39 42.61 40.32 39.94 42.29 38.05 36.22 3.45%
  YoY % 4.18% 5.68% 0.95% -5.56% 11.14% 5.05% -
  Horiz. % 122.56% 117.64% 111.32% 110.27% 116.76% 105.05% 100.00%
EPS 5.67 3.16 5.48 6.39 2.58 2.83 2.46 14.92%
  YoY % 79.43% -42.34% -14.24% 147.67% -8.83% 15.04% -
  Horiz. % 230.49% 128.46% 222.76% 259.76% 104.88% 115.04% 100.00%
DPS 3.00 2.46 2.34 2.34 0.78 0.78 0.78 25.16%
  YoY % 21.95% 5.13% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 384.62% 315.38% 300.00% 300.00% 100.00% 100.00% 100.00%
NAPS 0.5640 0.4428 0.3901 0.3488 0.2915 0.2747 0.2554 14.11%
  YoY % 27.37% 13.51% 11.84% 19.66% 6.12% 7.56% -
  Horiz. % 220.83% 173.38% 152.74% 136.57% 114.13% 107.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.1200 1.9000 2.3400 1.6700 0.6400 0.4000 0.3700 -
P/RPS 2.52 3.65 4.53 3.26 1.18 0.82 0.80 21.06%
  YoY % -30.96% -19.43% 38.96% 176.27% 43.90% 2.50% -
  Horiz. % 315.00% 456.25% 566.25% 407.50% 147.50% 102.50% 100.00%
P/EPS 19.74 49.15 33.33 20.39 19.34 11.02 11.75 9.03%
  YoY % -59.84% 47.46% 63.46% 5.43% 75.50% -6.21% -
  Horiz. % 168.00% 418.30% 283.66% 173.53% 164.60% 93.79% 100.00%
EY 5.07 2.03 3.00 4.90 5.17 9.08 8.51 -8.27%
  YoY % 149.75% -32.33% -38.78% -5.22% -43.06% 6.70% -
  Horiz. % 59.58% 23.85% 35.25% 57.58% 60.75% 106.70% 100.00%
DY 2.68 1.58 1.28 1.80 1.56 2.50 2.70 -0.12%
  YoY % 69.62% 23.44% -28.89% 15.38% -37.60% -7.41% -
  Horiz. % 99.26% 58.52% 47.41% 66.67% 57.78% 92.59% 100.00%
P/NAPS 1.99 3.51 4.68 3.74 1.71 1.14 1.13 9.89%
  YoY % -43.30% -25.00% 25.13% 118.71% 50.00% 0.88% -
  Horiz. % 176.11% 310.62% 414.16% 330.97% 151.33% 100.88% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 09/11/18 03/11/17 04/11/16 06/11/15 07/11/14 15/11/13 09/11/12 -
Price 1.0600 1.8500 2.3900 1.8600 0.7400 0.4000 0.3700 -
P/RPS 2.39 3.55 4.62 3.63 1.36 0.82 0.80 20.00%
  YoY % -32.68% -23.16% 27.27% 166.91% 65.85% 2.50% -
  Horiz. % 298.75% 443.75% 577.50% 453.75% 170.00% 102.50% 100.00%
P/EPS 18.68 47.85 34.05 22.71 22.36 11.02 11.75 8.03%
  YoY % -60.96% 40.53% 49.93% 1.57% 102.90% -6.21% -
  Horiz. % 158.98% 407.23% 289.79% 193.28% 190.30% 93.79% 100.00%
EY 5.35 2.09 2.94 4.40 4.47 9.08 8.51 -7.44%
  YoY % 155.98% -28.91% -33.18% -1.57% -50.77% 6.70% -
  Horiz. % 62.87% 24.56% 34.55% 51.70% 52.53% 106.70% 100.00%
DY 2.83 1.62 1.26 1.61 1.35 2.50 2.70 0.79%
  YoY % 74.69% 28.57% -21.74% 19.26% -46.00% -7.41% -
  Horiz. % 104.81% 60.00% 46.67% 59.63% 50.00% 92.59% 100.00%
P/NAPS 1.88 3.42 4.78 4.16 1.98 1.14 1.13 8.85%
  YoY % -45.03% -28.45% 14.90% 110.10% 73.68% 0.88% -
  Horiz. % 166.37% 302.65% 423.01% 368.14% 175.22% 100.88% 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.
 


 

266  229  588  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.725+0.07 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 MYEG 1.68+0.07 
 HSI-C5P 0.275+0.005 
 VSOLAR 0.22-0.01 
 ISTONE 0.2050.00 
 ARMADA 0.230.00 
 HSI-C5J 0.10+0.005 
Partners & Brokers