Highlights

[SLP] YoY Quarter Result on 2016-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 05-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     19.18%    YoY -     -5.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 43,208 44,371 43,225 42,160 42,516 45,441 39,409 1.54%
  YoY % -2.62% 2.65% 2.53% -0.84% -6.44% 15.31% -
  Horiz. % 109.64% 112.59% 109.68% 106.98% 107.88% 115.31% 100.00%
PBT 7,148 7,400 5,185 7,308 8,643 3,035 2,982 15.68%
  YoY % -3.41% 42.72% -29.05% -15.45% 184.78% 1.78% -
  Horiz. % 239.70% 248.16% 173.88% 245.07% 289.84% 101.78% 100.00%
Tax -620 -811 -570 -1,243 -2,232 -526 -653 -0.86%
  YoY % 23.55% -42.28% 54.14% 44.31% -324.33% 19.45% -
  Horiz. % 94.95% 124.20% 87.29% 190.35% 341.81% 80.55% 100.00%
NP 6,528 6,589 4,615 6,065 6,411 2,509 2,329 18.73%
  YoY % -0.93% 42.77% -23.91% -5.40% 155.52% 7.73% -
  Horiz. % 280.29% 282.91% 198.15% 260.41% 275.27% 107.73% 100.00%
NP to SH 6,528 6,589 2,557 6,065 6,411 2,509 2,329 18.73%
  YoY % -0.93% 157.68% -57.84% -5.40% 155.52% 7.73% -
  Horiz. % 280.29% 282.91% 109.79% 260.41% 275.27% 107.73% 100.00%
Tax Rate 8.67 % 10.96 % 10.99 % 17.01 % 25.82 % 17.33 % 21.90 % -14.30%
  YoY % -20.89% -0.27% -35.39% -34.12% 48.99% -20.87% -
  Horiz. % 39.59% 50.05% 50.18% 77.67% 117.90% 79.13% 100.00%
Total Cost 36,680 37,782 38,610 36,095 36,105 42,932 37,080 -0.18%
  YoY % -2.92% -2.14% 6.97% -0.03% -15.90% 15.78% -
  Horiz. % 98.92% 101.89% 104.13% 97.34% 97.37% 115.78% 100.00%
Net Worth 185,104 175,278 74,111 121,299 101,239 92,162 85,479 13.74%
  YoY % 5.61% 136.51% -38.90% 19.82% 9.85% 7.82% -
  Horiz. % 216.55% 205.05% 86.70% 141.91% 118.44% 107.82% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 4,754 4,754 2,051 3,713 3,712 2,484 2,477 11.47%
  YoY % 0.00% 131.80% -44.76% 0.01% 49.46% 0.26% -
  Horiz. % 191.89% 191.89% 82.78% 149.87% 149.86% 100.26% 100.00%
Div Payout % 72.83 % 72.16 % 80.21 % 61.22 % 57.92 % 99.01 % 106.38 % -6.12%
  YoY % 0.93% -10.04% 31.02% 5.70% -41.50% -6.93% -
  Horiz. % 68.46% 67.83% 75.40% 57.55% 54.45% 93.07% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 185,104 175,278 74,111 121,299 101,239 92,162 85,479 13.74%
  YoY % 5.61% 136.51% -38.90% 19.82% 9.85% 7.82% -
  Horiz. % 216.55% 205.05% 86.70% 141.91% 118.44% 107.82% 100.00%
NOSH 316,959 316,959 136,737 247,551 247,528 248,415 247,765 4.19%
  YoY % 0.00% 131.80% -44.76% 0.01% -0.36% 0.26% -
  Horiz. % 127.93% 127.93% 55.19% 99.91% 99.90% 100.26% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 15.11 % 14.85 % 10.68 % 14.39 % 15.08 % 5.52 % 5.91 % 16.93%
  YoY % 1.75% 39.04% -25.78% -4.58% 173.19% -6.60% -
  Horiz. % 255.67% 251.27% 180.71% 243.49% 255.16% 93.40% 100.00%
ROE 3.53 % 3.76 % 3.45 % 5.00 % 6.33 % 2.72 % 2.72 % 4.44%
  YoY % -6.12% 8.99% -31.00% -21.01% 132.72% 0.00% -
  Horiz. % 129.78% 138.24% 126.84% 183.82% 232.72% 100.00% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 13.63 14.00 31.61 17.03 17.18 18.29 15.91 -2.54%
  YoY % -2.64% -55.71% 85.61% -0.87% -6.07% 14.96% -
  Horiz. % 85.67% 87.99% 198.68% 107.04% 107.98% 114.96% 100.00%
EPS 2.06 2.08 1.87 2.45 2.59 1.01 0.94 13.96%
  YoY % -0.96% 11.23% -23.67% -5.41% 156.44% 7.45% -
  Horiz. % 219.15% 221.28% 198.94% 260.64% 275.53% 107.45% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.00 1.00 6.99%
  YoY % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 150.00% 100.00% 100.00%
NAPS 0.5840 0.5530 0.5420 0.4900 0.4090 0.3710 0.3450 9.16%
  YoY % 5.61% 2.03% 10.61% 19.80% 10.24% 7.54% -
  Horiz. % 169.28% 160.29% 157.10% 142.03% 118.55% 107.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 13.63 14.00 13.64 13.30 13.41 14.34 12.43 1.55%
  YoY % -2.64% 2.64% 2.56% -0.82% -6.49% 15.37% -
  Horiz. % 109.65% 112.63% 109.73% 107.00% 107.88% 115.37% 100.00%
EPS 2.06 2.08 0.81 1.91 2.02 0.79 0.73 18.87%
  YoY % -0.96% 156.79% -57.59% -5.45% 155.70% 8.22% -
  Horiz. % 282.19% 284.93% 110.96% 261.64% 276.71% 108.22% 100.00%
DPS 1.50 1.50 0.65 1.17 1.17 0.78 0.78 11.51%
  YoY % 0.00% 130.77% -44.44% 0.00% 50.00% 0.00% -
  Horiz. % 192.31% 192.31% 83.33% 150.00% 150.00% 100.00% 100.00%
NAPS 0.5840 0.5530 0.2338 0.3827 0.3194 0.2908 0.2697 13.74%
  YoY % 5.61% 136.53% -38.91% 19.82% 9.83% 7.82% -
  Horiz. % 216.54% 205.04% 86.69% 141.90% 118.43% 107.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.3000 0.8400 2.4100 3.0000 1.4400 0.4900 0.3750 -
P/RPS 9.54 6.00 7.62 17.62 8.38 2.68 2.36 26.20%
  YoY % 59.00% -21.26% -56.75% 110.26% 212.69% 13.56% -
  Horiz. % 404.24% 254.24% 322.88% 746.61% 355.08% 113.56% 100.00%
P/EPS 63.12 40.41 128.88 122.45 55.60 48.51 39.89 7.94%
  YoY % 56.20% -68.65% 5.25% 120.23% 14.62% 21.61% -
  Horiz. % 158.24% 101.30% 323.09% 306.97% 139.38% 121.61% 100.00%
EY 1.58 2.47 0.78 0.82 1.80 2.06 2.51 -7.42%
  YoY % -36.03% 216.67% -4.88% -54.44% -12.62% -17.93% -
  Horiz. % 62.95% 98.41% 31.08% 32.67% 71.71% 82.07% 100.00%
DY 1.15 1.79 0.62 0.50 1.04 2.04 2.67 -13.09%
  YoY % -35.75% 188.71% 24.00% -51.92% -49.02% -23.60% -
  Horiz. % 43.07% 67.04% 23.22% 18.73% 38.95% 76.40% 100.00%
P/NAPS 2.23 1.52 4.45 6.12 3.52 1.32 1.09 12.67%
  YoY % 46.71% -65.84% -27.29% 73.86% 166.67% 21.10% -
  Horiz. % 204.59% 139.45% 408.26% 561.47% 322.94% 121.10% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 02/08/19 09/11/18 04/08/17 05/08/16 07/08/15 07/08/14 19/08/13 -
Price 1.2500 1.0600 2.4100 3.0000 1.4500 0.5500 0.3950 -
P/RPS 9.17 7.57 7.62 17.62 8.44 3.01 2.48 24.34%
  YoY % 21.14% -0.66% -56.75% 108.77% 180.40% 21.37% -
  Horiz. % 369.76% 305.24% 307.26% 710.48% 340.32% 121.37% 100.00%
P/EPS 60.69 50.99 128.88 122.45 55.98 54.46 42.02 6.32%
  YoY % 19.02% -60.44% 5.25% 118.74% 2.79% 29.60% -
  Horiz. % 144.43% 121.35% 306.71% 291.41% 133.22% 129.60% 100.00%
EY 1.65 1.96 0.78 0.82 1.79 1.84 2.38 -5.92%
  YoY % -15.82% 151.28% -4.88% -54.19% -2.72% -22.69% -
  Horiz. % 69.33% 82.35% 32.77% 34.45% 75.21% 77.31% 100.00%
DY 1.20 1.42 0.62 0.50 1.03 1.82 2.53 -11.68%
  YoY % -15.49% 129.03% 24.00% -51.46% -43.41% -28.06% -
  Horiz. % 47.43% 56.13% 24.51% 19.76% 40.71% 71.94% 100.00%
P/NAPS 2.14 1.92 4.45 6.12 3.55 1.48 1.14 11.06%
  YoY % 11.46% -56.85% -27.29% 72.39% 139.86% 29.82% -
  Horiz. % 187.72% 168.42% 390.35% 536.84% 311.40% 129.82% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers