Highlights

[SLP] YoY Quarter Result on 2014-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 07-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     24.91%    YoY -     -22.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 45,855 40,965 42,661 44,160 43,103 37,923 37,437 3.44%
  YoY % 11.94% -3.98% -3.39% 2.45% 13.66% 1.30% -
  Horiz. % 122.49% 109.42% 113.95% 117.96% 115.13% 101.30% 100.00%
PBT 5,440 6,929 11,637 4,069 5,064 2,970 1,441 24.76%
  YoY % -21.49% -40.46% 185.99% -19.65% 70.51% 106.11% -
  Horiz. % 377.52% 480.85% 807.56% 282.37% 351.42% 206.11% 100.00%
Tax -725 -725 -2,246 -935 -1,011 -774 49 -
  YoY % 0.00% 67.72% -140.21% 7.52% -30.62% -1,679.59% -
  Horiz. % -1,479.59% -1,479.59% -4,583.67% -1,908.16% -2,063.27% -1,579.59% 100.00%
NP 4,715 6,204 9,391 3,134 4,053 2,196 1,490 21.15%
  YoY % -24.00% -33.94% 199.65% -22.67% 84.56% 47.38% -
  Horiz. % 316.44% 416.38% 630.27% 210.34% 272.01% 147.38% 100.00%
NP to SH 3,399 6,204 9,391 3,134 4,053 2,196 1,490 14.72%
  YoY % -45.21% -33.94% 199.65% -22.67% 84.56% 47.38% -
  Horiz. % 228.12% 416.38% 630.27% 210.34% 272.01% 147.38% 100.00%
Tax Rate 13.33 % 10.46 % 19.30 % 22.98 % 19.96 % 26.06 % -3.40 % -
  YoY % 27.44% -45.80% -16.01% 15.13% -23.41% 866.47% -
  Horiz. % -392.06% -307.65% -567.65% -675.88% -587.06% -766.47% 100.00%
Total Cost 41,140 34,761 33,270 41,026 39,050 35,727 35,947 2.27%
  YoY % 18.35% 4.48% -18.91% 5.06% 9.30% -0.61% -
  Horiz. % 114.45% 96.70% 92.55% 114.13% 108.63% 99.39% 100.00%
Net Worth 140,353 123,585 110,467 92,292 86,991 80,684 76,734 10.58%
  YoY % 13.57% 11.87% 19.69% 6.09% 7.82% 5.15% -
  Horiz. % 182.91% 161.06% 143.96% 120.27% 113.37% 105.15% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 3,891 3,707 3,706 - - 2,467 2,483 7.77%
  YoY % 4.96% 0.02% 0.00% 0.00% 0.00% -0.64% -
  Horiz. % 156.71% 149.30% 149.27% 0.00% 0.00% 99.36% 100.00%
Div Payout % 114.49 % 59.76 % 39.47 % - % - % 112.36 % 166.67 % -6.06%
  YoY % 91.58% 51.41% 0.00% 0.00% 0.00% -32.59% -
  Horiz. % 68.69% 35.86% 23.68% 0.00% 0.00% 67.41% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 140,353 123,585 110,467 92,292 86,991 80,684 76,734 10.58%
  YoY % 13.57% 11.87% 19.69% 6.09% 7.82% 5.15% -
  Horiz. % 182.91% 161.06% 143.96% 120.27% 113.37% 105.15% 100.00%
NOSH 259,434 247,171 247,131 246,771 247,134 246,741 248,333 0.73%
  YoY % 4.96% 0.02% 0.15% -0.15% 0.16% -0.64% -
  Horiz. % 104.47% 99.53% 99.52% 99.37% 99.52% 99.36% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.28 % 15.14 % 22.01 % 7.10 % 9.40 % 5.79 % 3.98 % 17.12%
  YoY % -32.10% -31.21% 210.00% -24.47% 62.35% 45.48% -
  Horiz. % 258.29% 380.40% 553.02% 178.39% 236.18% 145.48% 100.00%
ROE 2.42 % 5.02 % 8.50 % 3.40 % 4.66 % 2.72 % 1.94 % 3.75%
  YoY % -51.79% -40.94% 150.00% -27.04% 71.32% 40.21% -
  Horiz. % 124.74% 258.76% 438.14% 175.26% 240.21% 140.21% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 17.68 16.57 17.26 17.90 17.44 15.37 15.08 2.68%
  YoY % 6.70% -4.00% -3.58% 2.64% 13.47% 1.92% -
  Horiz. % 117.24% 109.88% 114.46% 118.70% 115.65% 101.92% 100.00%
EPS 1.82 2.51 3.80 1.27 1.64 0.89 0.60 20.29%
  YoY % -27.49% -33.95% 199.21% -22.56% 84.27% 48.33% -
  Horiz. % 303.33% 418.33% 633.33% 211.67% 273.33% 148.33% 100.00%
DPS 1.50 1.50 1.50 0.00 0.00 1.00 1.00 6.98%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.5410 0.5000 0.4470 0.3740 0.3520 0.3270 0.3090 9.77%
  YoY % 8.20% 11.86% 19.52% 6.25% 7.65% 5.83% -
  Horiz. % 175.08% 161.81% 144.66% 121.04% 113.92% 105.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 14.47 12.92 13.46 13.93 13.60 11.96 11.81 3.44%
  YoY % 12.00% -4.01% -3.37% 2.43% 13.71% 1.27% -
  Horiz. % 122.52% 109.40% 113.97% 117.95% 115.16% 101.27% 100.00%
EPS 1.07 1.96 2.96 0.99 1.28 0.69 0.47 14.68%
  YoY % -45.41% -33.78% 198.99% -22.66% 85.51% 46.81% -
  Horiz. % 227.66% 417.02% 629.79% 210.64% 272.34% 146.81% 100.00%
DPS 1.23 1.17 1.17 0.00 0.00 0.78 0.78 7.88%
  YoY % 5.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 157.69% 150.00% 150.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.4428 0.3899 0.3485 0.2912 0.2745 0.2546 0.2421 10.58%
  YoY % 13.57% 11.88% 19.68% 6.08% 7.82% 5.16% -
  Horiz. % 182.90% 161.05% 143.95% 120.28% 113.38% 105.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.9000 2.3400 1.6700 0.6400 0.4000 0.3700 0.3400 -
P/RPS 10.75 14.12 9.67 3.58 2.29 2.41 2.26 29.65%
  YoY % -23.87% 46.02% 170.11% 56.33% -4.98% 6.64% -
  Horiz. % 475.66% 624.78% 427.88% 158.41% 101.33% 106.64% 100.00%
P/EPS 145.02 93.23 43.95 50.39 24.39 41.57 56.67 16.94%
  YoY % 55.55% 112.13% -12.78% 106.60% -41.33% -26.65% -
  Horiz. % 255.90% 164.51% 77.55% 88.92% 43.04% 73.35% 100.00%
EY 0.69 1.07 2.28 1.98 4.10 2.41 1.76 -14.44%
  YoY % -35.51% -53.07% 15.15% -51.71% 70.12% 36.93% -
  Horiz. % 39.20% 60.80% 129.55% 112.50% 232.95% 136.93% 100.00%
DY 0.79 0.64 0.90 0.00 0.00 2.70 2.94 -19.65%
  YoY % 23.44% -28.89% 0.00% 0.00% 0.00% -8.16% -
  Horiz. % 26.87% 21.77% 30.61% 0.00% 0.00% 91.84% 100.00%
P/NAPS 3.51 4.68 3.74 1.71 1.14 1.13 1.10 21.31%
  YoY % -25.00% 25.13% 118.71% 50.00% 0.88% 2.73% -
  Horiz. % 319.09% 425.45% 340.00% 155.45% 103.64% 102.73% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 03/11/17 04/11/16 06/11/15 07/11/14 15/11/13 09/11/12 25/11/11 -
Price 1.8500 2.3900 1.8600 0.7400 0.4000 0.3700 0.3700 -
P/RPS 10.47 14.42 10.77 4.14 2.29 2.41 2.45 27.36%
  YoY % -27.39% 33.89% 160.14% 80.79% -4.98% -1.63% -
  Horiz. % 427.35% 588.57% 439.59% 168.98% 93.47% 98.37% 100.00%
P/EPS 141.20 95.22 48.95 58.27 24.39 41.57 61.67 14.79%
  YoY % 48.29% 94.53% -15.99% 138.91% -41.33% -32.59% -
  Horiz. % 228.96% 154.40% 79.37% 94.49% 39.55% 67.41% 100.00%
EY 0.71 1.05 2.04 1.72 4.10 2.41 1.62 -12.83%
  YoY % -32.38% -48.53% 18.60% -58.05% 70.12% 48.77% -
  Horiz. % 43.83% 64.81% 125.93% 106.17% 253.09% 148.77% 100.00%
DY 0.81 0.63 0.81 0.00 0.00 2.70 2.70 -18.17%
  YoY % 28.57% -22.22% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 23.33% 30.00% 0.00% 0.00% 100.00% 100.00%
P/NAPS 3.42 4.78 4.16 1.98 1.14 1.13 1.20 19.05%
  YoY % -28.45% 14.90% 110.10% 73.68% 0.88% -5.83% -
  Horiz. % 285.00% 398.33% 346.67% 165.00% 95.00% 94.17% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS