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 - 316,959
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.64 13.30 13.41 14.34 12.43 12.16 11.29 3.20%
  YoY % 2.56% -0.82% -6.49% 15.37% 2.22% 7.71% -
  Horiz. % 120.81% 117.80% 118.78% 127.02% 110.10% 107.71% 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 0.2338 0.3827 0.3194 0.2908 0.2697 0.2563 0.2449 -0.77%
  YoY % -38.91% 19.82% 9.83% 7.82% 5.23% 4.65% -
  Horiz. % 95.47% 156.27% 130.42% 118.74% 110.13% 104.65% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS