Highlights

[SLP] YoY Cumulative Quarter Result on 2013-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     25.17%    YoY -     19.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 168,697 172,432 174,444 161,843 151,208 148,961 156,092 1.30%
  YoY % -2.17% -1.15% 7.79% 7.03% 1.51% -4.57% -
  Horiz. % 108.08% 110.47% 111.76% 103.68% 96.87% 95.43% 100.00%
PBT 29,271 34,841 14,973 14,472 12,682 8,374 10,383 18.84%
  YoY % -15.99% 132.69% 3.46% 14.11% 51.44% -19.35% -
  Horiz. % 281.91% 335.56% 144.21% 139.38% 122.14% 80.65% 100.00%
Tax -3,839 -7,591 -2,817 -3,242 -3,244 -2,285 -1,073 23.65%
  YoY % 49.43% -169.47% 13.11% 0.06% -41.97% -112.95% -
  Horiz. % 357.78% 707.46% 262.53% 302.14% 302.33% 212.95% 100.00%
NP 25,432 27,250 12,156 11,230 9,438 6,089 9,310 18.21%
  YoY % -6.67% 124.17% 8.25% 18.99% 55.00% -34.60% -
  Horiz. % 273.17% 292.70% 130.57% 120.62% 101.37% 65.40% 100.00%
NP to SH 28,553 27,286 12,127 11,240 9,442 6,103 9,320 20.49%
  YoY % 4.64% 125.00% 7.89% 19.04% 54.71% -34.52% -
  Horiz. % 306.36% 292.77% 130.12% 120.60% 101.31% 65.48% 100.00%
Tax Rate 13.12 % 21.79 % 18.81 % 22.40 % 25.58 % 27.29 % 10.33 % 4.06%
  YoY % -39.79% 15.84% -16.03% -12.43% -6.27% 164.18% -
  Horiz. % 127.01% 210.94% 182.09% 216.84% 247.63% 264.18% 100.00%
Total Cost 143,265 145,182 162,288 150,613 141,770 142,872 146,782 -0.40%
  YoY % -1.32% -10.54% 7.75% 6.24% -0.77% -2.66% -
  Horiz. % 97.60% 98.91% 110.56% 102.61% 96.59% 97.34% 100.00%
Net Worth 131,333 113,898 96,324 89,375 82,802 78,444 75,639 9.62%
  YoY % 15.31% 18.24% 7.78% 7.94% 5.56% 3.71% -
  Horiz. % 173.63% 150.58% 127.35% 118.16% 109.47% 103.71% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 11,129 11,142 4,939 4,951 4,943 4,949 4,943 14.47%
  YoY % -0.11% 125.56% -0.24% 0.16% -0.12% 0.11% -
  Horiz. % 225.13% 225.38% 99.92% 100.16% 99.99% 100.11% 100.00%
Div Payout % 38.98 % 40.83 % 40.73 % 44.05 % 52.36 % 81.09 % 53.04 % -5.00%
  YoY % -4.53% 0.25% -7.54% -15.87% -35.43% 52.88% -
  Horiz. % 73.49% 76.98% 76.79% 83.05% 98.72% 152.88% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 131,333 113,898 96,324 89,375 82,802 78,444 75,639 9.62%
  YoY % 15.31% 18.24% 7.78% 7.94% 5.56% 3.71% -
  Horiz. % 173.63% 150.58% 127.35% 118.16% 109.47% 103.71% 100.00%
NOSH 247,333 247,604 246,985 247,577 247,172 247,457 247,188 0.01%
  YoY % -0.11% 0.25% -0.24% 0.16% -0.12% 0.11% -
  Horiz. % 100.06% 100.17% 99.92% 100.16% 99.99% 100.11% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.08 % 15.80 % 6.97 % 6.94 % 6.24 % 4.09 % 5.96 % 16.72%
  YoY % -4.56% 126.69% 0.43% 11.22% 52.57% -31.38% -
  Horiz. % 253.02% 265.10% 116.95% 116.44% 104.70% 68.62% 100.00%
ROE 21.74 % 23.96 % 12.59 % 12.58 % 11.40 % 7.78 % 12.32 % 9.92%
  YoY % -9.27% 90.31% 0.08% 10.35% 46.53% -36.85% -
  Horiz. % 176.46% 194.48% 102.19% 102.11% 92.53% 63.15% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 68.21 69.64 70.63 65.37 61.18 60.20 63.15 1.29%
  YoY % -2.05% -1.40% 8.05% 6.85% 1.63% -4.67% -
  Horiz. % 108.01% 110.28% 111.84% 103.52% 96.88% 95.33% 100.00%
EPS 10.28 11.02 4.91 4.54 3.82 2.46 3.77 18.18%
  YoY % -6.72% 124.44% 8.15% 18.85% 55.28% -34.75% -
  Horiz. % 272.68% 292.31% 130.24% 120.42% 101.33% 65.25% 100.00%
DPS 4.50 4.50 2.00 2.00 2.00 2.00 2.00 14.46%
  YoY % 0.00% 125.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 225.00% 225.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5310 0.4600 0.3900 0.3610 0.3350 0.3170 0.3060 9.61%
  YoY % 15.43% 17.95% 8.03% 7.76% 5.68% 3.59% -
  Horiz. % 173.53% 150.33% 127.45% 117.97% 109.48% 103.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 53.22 54.40 55.04 51.06 47.71 47.00 49.25 1.30%
  YoY % -2.17% -1.16% 7.79% 7.02% 1.51% -4.57% -
  Horiz. % 108.06% 110.46% 111.76% 103.68% 96.87% 95.43% 100.00%
EPS 9.01 8.61 3.83 3.55 2.98 1.93 2.94 20.50%
  YoY % 4.65% 124.80% 7.89% 19.13% 54.40% -34.35% -
  Horiz. % 306.46% 292.86% 130.27% 120.75% 101.36% 65.65% 100.00%
DPS 3.51 3.52 1.56 1.56 1.56 1.56 1.56 14.46%
  YoY % -0.28% 125.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 225.00% 225.64% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.4144 0.3593 0.3039 0.2820 0.2612 0.2475 0.2386 9.63%
  YoY % 15.34% 18.23% 7.77% 7.96% 5.54% 3.73% -
  Horiz. % 173.68% 150.59% 127.37% 118.19% 109.47% 103.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.1900 1.9000 0.5900 0.4300 0.3800 0.3800 0.5000 -
P/RPS 3.21 2.73 0.84 0.66 0.62 0.63 0.79 26.30%
  YoY % 17.58% 225.00% 27.27% 6.45% -1.59% -20.25% -
  Horiz. % 406.33% 345.57% 106.33% 83.54% 78.48% 79.75% 100.00%
P/EPS 18.97 17.24 12.02 9.47 9.95 15.41 13.26 6.14%
  YoY % 10.03% 43.43% 26.93% -4.82% -35.43% 16.21% -
  Horiz. % 143.06% 130.02% 90.65% 71.42% 75.04% 116.21% 100.00%
EY 5.27 5.80 8.32 10.56 10.05 6.49 7.54 -5.79%
  YoY % -9.14% -30.29% -21.21% 5.07% 54.85% -13.93% -
  Horiz. % 69.89% 76.92% 110.34% 140.05% 133.29% 86.07% 100.00%
DY 2.05 2.37 3.39 4.65 5.26 5.26 4.00 -10.53%
  YoY % -13.50% -30.09% -27.10% -11.60% 0.00% 31.50% -
  Horiz. % 51.25% 59.25% 84.75% 116.25% 131.50% 131.50% 100.00%
P/NAPS 4.12 4.13 1.51 1.19 1.13 1.20 1.63 16.70%
  YoY % -0.24% 173.51% 26.89% 5.31% -5.83% -26.38% -
  Horiz. % 252.76% 253.37% 92.64% 73.01% 69.33% 73.62% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 24/02/15 25/02/14 27/02/13 27/02/12 28/02/11 -
Price 2.3700 2.2200 0.7000 0.4550 0.3600 0.4000 0.3800 -
P/RPS 3.47 3.19 0.99 0.70 0.59 0.66 0.60 33.94%
  YoY % 8.78% 222.22% 41.43% 18.64% -10.61% 10.00% -
  Horiz. % 578.33% 531.67% 165.00% 116.67% 98.33% 110.00% 100.00%
P/EPS 20.53 20.15 14.26 10.02 9.42 16.22 10.08 12.57%
  YoY % 1.89% 41.30% 42.32% 6.37% -41.92% 60.91% -
  Horiz. % 203.67% 199.90% 141.47% 99.40% 93.45% 160.91% 100.00%
EY 4.87 4.96 7.01 9.98 10.61 6.17 9.92 -11.17%
  YoY % -1.81% -29.24% -29.76% -5.94% 71.96% -37.80% -
  Horiz. % 49.09% 50.00% 70.67% 100.60% 106.96% 62.20% 100.00%
DY 1.90 2.03 2.86 4.40 5.56 5.00 5.26 -15.60%
  YoY % -6.40% -29.02% -35.00% -20.86% 11.20% -4.94% -
  Horiz. % 36.12% 38.59% 54.37% 83.65% 105.70% 95.06% 100.00%
P/NAPS 4.46 4.83 1.79 1.26 1.07 1.26 1.24 23.76%
  YoY % -7.66% 169.83% 42.06% 17.76% -15.08% 1.61% -
  Horiz. % 359.68% 389.52% 144.35% 101.61% 86.29% 101.61% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers