Highlights

[SLP] YoY Cumulative Quarter Result on 2014-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 29-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -77.46%    YoY -     -2.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 45,985 44,675 41,428 44,454 38,089 38,344 38,344 3.07%
  YoY % 2.93% 7.84% -6.81% 16.71% -0.67% 0.00% -
  Horiz. % 119.93% 116.51% 108.04% 115.93% 99.33% 100.00% 100.00%
PBT 6,843 6,244 6,044 3,417 3,305 3,229 2,668 16.98%
  YoY % 9.59% 3.31% 76.88% 3.39% 2.35% 21.03% -
  Horiz. % 256.48% 234.03% 226.54% 128.07% 123.88% 121.03% 100.00%
Tax -1,737 -1,155 -1,589 -884 -706 -450 -386 28.46%
  YoY % -50.39% 27.31% -79.75% -25.21% -56.89% -16.58% -
  Horiz. % 450.00% 299.22% 411.66% 229.02% 182.90% 116.58% 100.00%
NP 5,106 5,089 4,455 2,533 2,599 2,779 2,282 14.35%
  YoY % 0.33% 14.23% 75.88% -2.54% -6.48% 21.78% -
  Horiz. % 223.75% 223.01% 195.22% 111.00% 113.89% 121.78% 100.00%
NP to SH 4,073 5,089 4,455 2,533 2,599 2,779 2,282 10.13%
  YoY % -19.96% 14.23% 75.88% -2.54% -6.48% 21.78% -
  Horiz. % 178.48% 223.01% 195.22% 111.00% 113.89% 121.78% 100.00%
Tax Rate 25.38 % 18.50 % 26.29 % 25.87 % 21.36 % 13.94 % 14.47 % 9.81%
  YoY % 37.19% -29.63% 1.62% 21.11% 53.23% -3.66% -
  Horiz. % 175.40% 127.85% 181.69% 178.78% 147.62% 96.34% 100.00%
Total Cost 40,879 39,586 36,973 41,921 35,490 35,565 36,062 2.11%
  YoY % 3.27% 7.07% -11.80% 18.12% -0.21% -1.38% -
  Horiz. % 113.36% 109.77% 102.53% 116.25% 98.41% 98.62% 100.00%
Net Worth 131,581 115,120 98,505 92,131 85,643 81,136 78,133 9.07%
  YoY % 14.30% 16.87% 6.92% 7.58% 5.55% 3.84% -
  Horiz. % 168.41% 147.34% 126.07% 117.92% 109.61% 103.84% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 131,581 115,120 98,505 92,131 85,643 81,136 78,133 9.07%
  YoY % 14.30% 16.87% 6.92% 7.58% 5.55% 3.84% -
  Horiz. % 168.41% 147.34% 126.07% 117.92% 109.61% 103.84% 100.00%
NOSH 247,333 247,038 247,500 248,333 247,523 248,124 248,043 -0.05%
  YoY % 0.12% -0.19% -0.34% 0.33% -0.24% 0.03% -
  Horiz. % 99.71% 99.59% 99.78% 100.12% 99.79% 100.03% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.10 % 11.39 % 10.75 % 5.70 % 6.82 % 7.25 % 5.95 % 10.94%
  YoY % -2.55% 5.95% 88.60% -16.42% -5.93% 21.85% -
  Horiz. % 186.55% 191.43% 180.67% 95.80% 114.62% 121.85% 100.00%
ROE 3.10 % 4.42 % 4.52 % 2.75 % 3.03 % 3.43 % 2.92 % 1.00%
  YoY % -29.86% -2.21% 64.36% -9.24% -11.66% 17.47% -
  Horiz. % 106.16% 151.37% 154.79% 94.18% 103.77% 117.47% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 18.59 18.08 16.74 17.90 15.39 15.45 15.46 3.12%
  YoY % 2.82% 8.00% -6.48% 16.31% -0.39% -0.06% -
  Horiz. % 120.25% 116.95% 108.28% 115.78% 99.55% 99.94% 100.00%
EPS 2.06 2.06 1.80 1.02 1.05 1.12 0.92 14.37%
  YoY % 0.00% 14.44% 76.47% -2.86% -6.25% 21.74% -
  Horiz. % 223.91% 223.91% 195.65% 110.87% 114.13% 121.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5320 0.4660 0.3980 0.3710 0.3460 0.3270 0.3150 9.12%
  YoY % 14.16% 17.09% 7.28% 7.23% 5.81% 3.81% -
  Horiz. % 168.89% 147.94% 126.35% 117.78% 109.84% 103.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 14.51 14.09 13.07 14.03 12.02 12.10 12.10 3.07%
  YoY % 2.98% 7.80% -6.84% 16.72% -0.66% 0.00% -
  Horiz. % 119.92% 116.45% 108.02% 115.95% 99.34% 100.00% 100.00%
EPS 1.29 1.61 1.41 0.80 0.82 0.88 0.72 10.20%
  YoY % -19.88% 14.18% 76.25% -2.44% -6.82% 22.22% -
  Horiz. % 179.17% 223.61% 195.83% 111.11% 113.89% 122.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4151 0.3632 0.3108 0.2907 0.2702 0.2560 0.2465 9.07%
  YoY % 14.29% 16.86% 6.91% 7.59% 5.55% 3.85% -
  Horiz. % 168.40% 147.34% 126.09% 117.93% 109.61% 103.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.5900 2.2000 0.8200 0.4500 0.3700 0.3800 0.4000 -
P/RPS 13.93 12.17 4.90 2.51 2.40 2.46 2.59 32.33%
  YoY % 14.46% 148.37% 95.22% 4.58% -2.44% -5.02% -
  Horiz. % 537.84% 469.88% 189.19% 96.91% 92.66% 94.98% 100.00%
P/EPS 157.28 106.80 45.56 44.12 35.24 33.93 43.48 23.87%
  YoY % 47.27% 134.42% 3.26% 25.20% 3.86% -21.96% -
  Horiz. % 361.73% 245.63% 104.78% 101.47% 81.05% 78.04% 100.00%
EY 0.64 0.94 2.20 2.27 2.84 2.95 2.30 -19.18%
  YoY % -31.91% -57.27% -3.08% -20.07% -3.73% 28.26% -
  Horiz. % 27.83% 40.87% 95.65% 98.70% 123.48% 128.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.87 4.72 2.06 1.21 1.07 1.16 1.27 25.08%
  YoY % 3.18% 129.13% 70.25% 13.08% -7.76% -8.66% -
  Horiz. % 383.46% 371.65% 162.20% 95.28% 84.25% 91.34% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 05/05/17 05/05/16 11/05/15 29/04/14 27/05/13 25/05/12 25/05/11 -
Price 2.6600 2.0000 1.0400 0.5100 0.3800 0.3600 0.3700 -
P/RPS 14.31 11.06 6.21 2.85 2.47 2.33 2.39 34.72%
  YoY % 29.39% 78.10% 117.89% 15.38% 6.01% -2.51% -
  Horiz. % 598.74% 462.76% 259.83% 119.25% 103.35% 97.49% 100.00%
P/EPS 161.53 97.09 57.78 50.00 36.19 32.14 40.22 26.05%
  YoY % 66.37% 68.03% 15.56% 38.16% 12.60% -20.09% -
  Horiz. % 401.62% 241.40% 143.66% 124.32% 89.98% 79.91% 100.00%
EY 0.62 1.03 1.73 2.00 2.76 3.11 2.49 -20.67%
  YoY % -39.81% -40.46% -13.50% -27.54% -11.25% 24.90% -
  Horiz. % 24.90% 41.37% 69.48% 80.32% 110.84% 124.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 5.00 4.29 2.61 1.37 1.10 1.10 1.17 27.36%
  YoY % 16.55% 64.37% 90.51% 24.55% 0.00% -5.98% -
  Horiz. % 427.35% 366.67% 223.08% 117.09% 94.02% 94.02% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers