Highlights

[SLP] YoY Quarter Result on 2014-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 07-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -0.95%    YoY -     7.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 43,225 42,160 42,516 45,441 39,409 38,534 35,798 3.19%
  YoY % 2.53% -0.84% -6.44% 15.31% 2.27% 7.64% -
  Horiz. % 120.75% 117.77% 118.77% 126.94% 110.09% 107.64% 100.00%
PBT 5,185 7,308 8,643 3,035 2,982 3,894 2,024 16.96%
  YoY % -29.05% -15.45% 184.78% 1.78% -23.42% 92.39% -
  Horiz. % 256.18% 361.07% 427.03% 149.95% 147.33% 192.39% 100.00%
Tax -570 -1,243 -2,232 -526 -653 -1,070 -263 13.75%
  YoY % 54.14% 44.31% -324.33% 19.45% 38.97% -306.84% -
  Horiz. % 216.73% 472.62% 848.67% 200.00% 248.29% 406.84% 100.00%
NP 4,615 6,065 6,411 2,509 2,329 2,824 1,761 17.40%
  YoY % -23.91% -5.40% 155.52% 7.73% -17.53% 60.36% -
  Horiz. % 262.07% 344.41% 364.05% 142.48% 132.25% 160.36% 100.00%
NP to SH 2,557 6,065 6,411 2,509 2,329 2,824 1,761 6.41%
  YoY % -57.84% -5.40% 155.52% 7.73% -17.53% 60.36% -
  Horiz. % 145.20% 344.41% 364.05% 142.48% 132.25% 160.36% 100.00%
Tax Rate 10.99 % 17.01 % 25.82 % 17.33 % 21.90 % 27.48 % 12.99 % -2.75%
  YoY % -35.39% -34.12% 48.99% -20.87% -20.31% 111.55% -
  Horiz. % 84.60% 130.95% 198.77% 133.41% 168.59% 211.55% 100.00%
Total Cost 38,610 36,095 36,105 42,932 37,080 35,710 34,037 2.12%
  YoY % 6.97% -0.03% -15.90% 15.78% 3.84% 4.92% -
  Horiz. % 113.44% 106.05% 106.08% 126.13% 108.94% 104.92% 100.00%
Net Worth 74,111 121,299 101,239 92,162 85,479 81,251 77,632 -0.77%
  YoY % -38.90% 19.82% 9.85% 7.82% 5.20% 4.66% -
  Horiz. % 95.46% 156.25% 130.41% 118.72% 110.11% 104.66% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 2,051 3,713 3,712 2,484 2,477 - - -
  YoY % -44.76% 0.01% 49.46% 0.26% 0.00% 0.00% -
  Horiz. % 82.78% 149.87% 149.86% 100.26% 100.00% - -
Div Payout % 80.21 % 61.22 % 57.92 % 99.01 % 106.38 % - % - % -
  YoY % 31.02% 5.70% -41.50% -6.93% 0.00% 0.00% -
  Horiz. % 75.40% 57.55% 54.45% 93.07% 100.00% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 74,111 121,299 101,239 92,162 85,479 81,251 77,632 -0.77%
  YoY % -38.90% 19.82% 9.85% 7.82% 5.20% 4.66% -
  Horiz. % 95.46% 156.25% 130.41% 118.72% 110.11% 104.66% 100.00%
NOSH 136,737 247,551 247,528 248,415 247,765 247,719 248,028 -9.44%
  YoY % -44.76% 0.01% -0.36% 0.26% 0.02% -0.12% -
  Horiz. % 55.13% 99.81% 99.80% 100.16% 99.89% 99.88% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.68 % 14.39 % 15.08 % 5.52 % 5.91 % 7.33 % 4.92 % 13.78%
  YoY % -25.78% -4.58% 173.19% -6.60% -19.37% 48.98% -
  Horiz. % 217.07% 292.48% 306.50% 112.20% 120.12% 148.98% 100.00%
ROE 3.45 % 5.00 % 6.33 % 2.72 % 2.72 % 3.48 % 2.27 % 7.22%
  YoY % -31.00% -21.01% 132.72% 0.00% -21.84% 53.30% -
  Horiz. % 151.98% 220.26% 278.85% 119.82% 119.82% 153.30% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 31.61 17.03 17.18 18.29 15.91 15.56 14.43 13.95%
  YoY % 85.61% -0.87% -6.07% 14.96% 2.25% 7.83% -
  Horiz. % 219.06% 118.02% 119.06% 126.75% 110.26% 107.83% 100.00%
EPS 1.87 2.45 2.59 1.01 0.94 1.14 0.71 17.50%
  YoY % -23.67% -5.41% 156.44% 7.45% -17.54% 60.56% -
  Horiz. % 263.38% 345.07% 364.79% 142.25% 132.39% 160.56% 100.00%
DPS 1.50 1.50 1.50 1.00 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 100.00% 100.00% - -
NAPS 0.5420 0.4900 0.4090 0.3710 0.3450 0.3280 0.3130 9.57%
  YoY % 10.61% 19.80% 10.24% 7.54% 5.18% 4.79% -
  Horiz. % 173.16% 156.55% 130.67% 118.53% 110.22% 104.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.62 13.29 13.40 14.32 12.42 12.14 11.28 3.19%
  YoY % 2.48% -0.82% -6.42% 15.30% 2.31% 7.62% -
  Horiz. % 120.74% 117.82% 118.79% 126.95% 110.11% 107.62% 100.00%
EPS 0.81 1.91 2.02 0.79 0.73 0.89 0.56 6.34%
  YoY % -57.59% -5.45% 155.70% 8.22% -17.98% 58.93% -
  Horiz. % 144.64% 341.07% 360.71% 141.07% 130.36% 158.93% 100.00%
DPS 0.65 1.17 1.17 0.78 0.78 0.00 0.00 -
  YoY % -44.44% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 150.00% 150.00% 100.00% 100.00% - -
NAPS 0.2336 0.3823 0.3191 0.2905 0.2694 0.2561 0.2447 -0.77%
  YoY % -38.90% 19.81% 9.85% 7.83% 5.19% 4.66% -
  Horiz. % 95.46% 156.23% 130.40% 118.72% 110.09% 104.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.4100 3.0000 1.4400 0.4900 0.3750 0.3800 0.3700 -
P/RPS 7.62 17.62 8.38 2.68 2.36 2.44 2.56 19.92%
  YoY % -56.75% 110.26% 212.69% 13.56% -3.28% -4.69% -
  Horiz. % 297.66% 688.28% 327.34% 104.69% 92.19% 95.31% 100.00%
P/EPS 128.88 122.45 55.60 48.51 39.89 33.33 52.11 16.27%
  YoY % 5.25% 120.23% 14.62% 21.61% 19.68% -36.04% -
  Horiz. % 247.32% 234.98% 106.70% 93.09% 76.55% 63.96% 100.00%
EY 0.78 0.82 1.80 2.06 2.51 3.00 1.92 -13.93%
  YoY % -4.88% -54.44% -12.62% -17.93% -16.33% 56.25% -
  Horiz. % 40.62% 42.71% 93.75% 107.29% 130.73% 156.25% 100.00%
DY 0.62 0.50 1.04 2.04 2.67 0.00 0.00 -
  YoY % 24.00% -51.92% -49.02% -23.60% 0.00% 0.00% -
  Horiz. % 23.22% 18.73% 38.95% 76.40% 100.00% - -
P/NAPS 4.45 6.12 3.52 1.32 1.09 1.16 1.18 24.74%
  YoY % -27.29% 73.86% 166.67% 21.10% -6.03% -1.69% -
  Horiz. % 377.12% 518.64% 298.31% 111.86% 92.37% 98.31% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 04/08/17 05/08/16 07/08/15 07/08/14 19/08/13 17/08/12 24/08/11 -
Price 2.4100 3.0000 1.4500 0.5500 0.3950 0.3900 0.3400 -
P/RPS 7.62 17.62 8.44 3.01 2.48 2.51 2.36 21.55%
  YoY % -56.75% 108.77% 180.40% 21.37% -1.20% 6.36% -
  Horiz. % 322.88% 746.61% 357.63% 127.54% 105.08% 106.36% 100.00%
P/EPS 128.88 122.45 55.98 54.46 42.02 34.21 47.89 17.92%
  YoY % 5.25% 118.74% 2.79% 29.60% 22.83% -28.57% -
  Horiz. % 269.12% 255.69% 116.89% 113.72% 87.74% 71.43% 100.00%
EY 0.78 0.82 1.79 1.84 2.38 2.92 2.09 -15.14%
  YoY % -4.88% -54.19% -2.72% -22.69% -18.49% 39.71% -
  Horiz. % 37.32% 39.23% 85.65% 88.04% 113.88% 139.71% 100.00%
DY 0.62 0.50 1.03 1.82 2.53 0.00 0.00 -
  YoY % 24.00% -51.46% -43.41% -28.06% 0.00% 0.00% -
  Horiz. % 24.51% 19.76% 40.71% 71.94% 100.00% - -
P/NAPS 4.45 6.12 3.55 1.48 1.14 1.19 1.09 26.39%
  YoY % -27.29% 72.39% 139.86% 29.82% -4.20% 9.17% -
  Horiz. % 408.26% 561.47% 325.69% 135.78% 104.59% 109.17% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
4. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. Why a second Special Dividend and more - Airasia Windfall Profit
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. CIMB's downward revision on Bumi Armada is weird - felicity Good Articles to Share
Partners & Brokers