Highlights

[SLP] YoY Quarter Result on 2017-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 04-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -37.22%    YoY -     -57.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 44,371 43,225 42,160 42,516 45,441 39,409 38,534 2.38%
  YoY % 2.65% 2.53% -0.84% -6.44% 15.31% 2.27% -
  Horiz. % 115.15% 112.17% 109.41% 110.33% 117.92% 102.27% 100.00%
PBT 7,400 5,185 7,308 8,643 3,035 2,982 3,894 11.29%
  YoY % 42.72% -29.05% -15.45% 184.78% 1.78% -23.42% -
  Horiz. % 190.04% 133.15% 187.67% 221.96% 77.94% 76.58% 100.00%
Tax -811 -570 -1,243 -2,232 -526 -653 -1,070 -4.51%
  YoY % -42.28% 54.14% 44.31% -324.33% 19.45% 38.97% -
  Horiz. % 75.79% 53.27% 116.17% 208.60% 49.16% 61.03% 100.00%
NP 6,589 4,615 6,065 6,411 2,509 2,329 2,824 15.16%
  YoY % 42.77% -23.91% -5.40% 155.52% 7.73% -17.53% -
  Horiz. % 233.32% 163.42% 214.77% 227.02% 88.85% 82.47% 100.00%
NP to SH 6,589 2,557 6,065 6,411 2,509 2,329 2,824 15.16%
  YoY % 157.68% -57.84% -5.40% 155.52% 7.73% -17.53% -
  Horiz. % 233.32% 90.55% 214.77% 227.02% 88.85% 82.47% 100.00%
Tax Rate 10.96 % 10.99 % 17.01 % 25.82 % 17.33 % 21.90 % 27.48 % -14.20%
  YoY % -0.27% -35.39% -34.12% 48.99% -20.87% -20.31% -
  Horiz. % 39.88% 39.99% 61.90% 93.96% 63.06% 79.69% 100.00%
Total Cost 37,782 38,610 36,095 36,105 42,932 37,080 35,710 0.94%
  YoY % -2.14% 6.97% -0.03% -15.90% 15.78% 3.84% -
  Horiz. % 105.80% 108.12% 101.08% 101.11% 120.22% 103.84% 100.00%
Net Worth 175,278 74,111 121,299 101,239 92,162 85,479 81,251 13.66%
  YoY % 136.51% -38.90% 19.82% 9.85% 7.82% 5.20% -
  Horiz. % 215.72% 91.21% 149.29% 124.60% 113.43% 105.20% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 4,754 2,051 3,713 3,712 2,484 2,477 - -
  YoY % 131.80% -44.76% 0.01% 49.46% 0.26% 0.00% -
  Horiz. % 191.89% 82.78% 149.87% 149.86% 100.26% 100.00% -
Div Payout % 72.16 % 80.21 % 61.22 % 57.92 % 99.01 % 106.38 % - % -
  YoY % -10.04% 31.02% 5.70% -41.50% -6.93% 0.00% -
  Horiz. % 67.83% 75.40% 57.55% 54.45% 93.07% 100.00% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 175,278 74,111 121,299 101,239 92,162 85,479 81,251 13.66%
  YoY % 136.51% -38.90% 19.82% 9.85% 7.82% 5.20% -
  Horiz. % 215.72% 91.21% 149.29% 124.60% 113.43% 105.20% 100.00%
NOSH 316,959 136,737 247,551 247,528 248,415 247,765 247,719 4.19%
  YoY % 131.80% -44.76% 0.01% -0.36% 0.26% 0.02% -
  Horiz. % 127.95% 55.20% 99.93% 99.92% 100.28% 100.02% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 14.85 % 10.68 % 14.39 % 15.08 % 5.52 % 5.91 % 7.33 % 12.48%
  YoY % 39.04% -25.78% -4.58% 173.19% -6.60% -19.37% -
  Horiz. % 202.59% 145.70% 196.32% 205.73% 75.31% 80.63% 100.00%
ROE 3.76 % 3.45 % 5.00 % 6.33 % 2.72 % 2.72 % 3.48 % 1.30%
  YoY % 8.99% -31.00% -21.01% 132.72% 0.00% -21.84% -
  Horiz. % 108.05% 99.14% 143.68% 181.90% 78.16% 78.16% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 14.00 31.61 17.03 17.18 18.29 15.91 15.56 -1.74%
  YoY % -55.71% 85.61% -0.87% -6.07% 14.96% 2.25% -
  Horiz. % 89.97% 203.15% 109.45% 110.41% 117.54% 102.25% 100.00%
EPS 2.08 1.87 2.45 2.59 1.01 0.94 1.14 10.54%
  YoY % 11.23% -23.67% -5.41% 156.44% 7.45% -17.54% -
  Horiz. % 182.46% 164.04% 214.91% 227.19% 88.60% 82.46% 100.00%
DPS 1.50 1.50 1.50 1.50 1.00 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 100.00% 100.00% -
NAPS 0.5530 0.5420 0.4900 0.4090 0.3710 0.3450 0.3280 9.09%
  YoY % 2.03% 10.61% 19.80% 10.24% 7.54% 5.18% -
  Horiz. % 168.60% 165.24% 149.39% 124.70% 113.11% 105.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,380
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 14.00 13.64 13.30 13.41 14.34 12.43 12.16 2.38%
  YoY % 2.64% 2.56% -0.82% -6.49% 15.37% 2.22% -
  Horiz. % 115.13% 112.17% 109.38% 110.28% 117.93% 102.22% 100.00%
EPS 2.08 0.81 1.91 2.02 0.79 0.73 0.89 15.19%
  YoY % 156.79% -57.59% -5.45% 155.70% 8.22% -17.98% -
  Horiz. % 233.71% 91.01% 214.61% 226.97% 88.76% 82.02% 100.00%
DPS 1.50 0.65 1.17 1.17 0.78 0.78 0.00 -
  YoY % 130.77% -44.44% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 192.31% 83.33% 150.00% 150.00% 100.00% 100.00% -
NAPS 0.5530 0.2338 0.3827 0.3194 0.2908 0.2697 0.2563 13.67%
  YoY % 136.53% -38.91% 19.82% 9.83% 7.82% 5.23% -
  Horiz. % 215.76% 91.22% 149.32% 124.62% 113.46% 105.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.8400 2.4100 3.0000 1.4400 0.4900 0.3750 0.3800 -
P/RPS 6.00 7.62 17.62 8.38 2.68 2.36 2.44 16.17%
  YoY % -21.26% -56.75% 110.26% 212.69% 13.56% -3.28% -
  Horiz. % 245.90% 312.30% 722.13% 343.44% 109.84% 96.72% 100.00%
P/EPS 40.41 128.88 122.45 55.60 48.51 39.89 33.33 3.26%
  YoY % -68.65% 5.25% 120.23% 14.62% 21.61% 19.68% -
  Horiz. % 121.24% 386.68% 367.39% 166.82% 145.54% 119.68% 100.00%
EY 2.47 0.78 0.82 1.80 2.06 2.51 3.00 -3.19%
  YoY % 216.67% -4.88% -54.44% -12.62% -17.93% -16.33% -
  Horiz. % 82.33% 26.00% 27.33% 60.00% 68.67% 83.67% 100.00%
DY 1.79 0.62 0.50 1.04 2.04 2.67 0.00 -
  YoY % 188.71% 24.00% -51.92% -49.02% -23.60% 0.00% -
  Horiz. % 67.04% 23.22% 18.73% 38.95% 76.40% 100.00% -
P/NAPS 1.52 4.45 6.12 3.52 1.32 1.09 1.16 4.61%
  YoY % -65.84% -27.29% 73.86% 166.67% 21.10% -6.03% -
  Horiz. % 131.03% 383.62% 527.59% 303.45% 113.79% 93.97% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 09/11/18 04/08/17 05/08/16 07/08/15 07/08/14 19/08/13 17/08/12 -
Price 1.0600 2.4100 3.0000 1.4500 0.5500 0.3950 0.3900 -
P/RPS 7.57 7.62 17.62 8.44 3.01 2.48 2.51 20.19%
  YoY % -0.66% -56.75% 108.77% 180.40% 21.37% -1.20% -
  Horiz. % 301.59% 303.59% 701.99% 336.25% 119.92% 98.80% 100.00%
P/EPS 50.99 128.88 122.45 55.98 54.46 42.02 34.21 6.87%
  YoY % -60.44% 5.25% 118.74% 2.79% 29.60% 22.83% -
  Horiz. % 149.05% 376.73% 357.94% 163.64% 159.19% 122.83% 100.00%
EY 1.96 0.78 0.82 1.79 1.84 2.38 2.92 -6.43%
  YoY % 151.28% -4.88% -54.19% -2.72% -22.69% -18.49% -
  Horiz. % 67.12% 26.71% 28.08% 61.30% 63.01% 81.51% 100.00%
DY 1.42 0.62 0.50 1.03 1.82 2.53 0.00 -
  YoY % 129.03% 24.00% -51.46% -43.41% -28.06% 0.00% -
  Horiz. % 56.13% 24.51% 19.76% 40.71% 71.94% 100.00% -
P/NAPS 1.92 4.45 6.12 3.55 1.48 1.14 1.19 8.30%
  YoY % -56.85% -27.29% 72.39% 139.86% 29.82% -4.20% -
  Horiz. % 161.34% 373.95% 514.29% 298.32% 124.37% 95.80% 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.
 


 

1893 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.2750.00 
 PUC 0.0750.00 
 WILLOW 0.440.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1450.00 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers