Highlights

[SLP] YoY Quarter Result on 2016-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 04-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     2.29%    YoY -     -33.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 52,171 45,855 40,965 42,661 44,160 43,103 37,923 5.46%
  YoY % 13.77% 11.94% -3.98% -3.39% 2.45% 13.66% -
  Horiz. % 137.57% 120.92% 108.02% 112.49% 116.45% 113.66% 100.00%
PBT 7,869 5,440 6,929 11,637 4,069 5,064 2,970 17.62%
  YoY % 44.65% -21.49% -40.46% 185.99% -19.65% 70.51% -
  Horiz. % 264.95% 183.16% 233.30% 391.82% 137.00% 170.51% 100.00%
Tax -1,641 -725 -725 -2,246 -935 -1,011 -774 13.34%
  YoY % -126.34% 0.00% 67.72% -140.21% 7.52% -30.62% -
  Horiz. % 212.02% 93.67% 93.67% 290.18% 120.80% 130.62% 100.00%
NP 6,228 4,715 6,204 9,391 3,134 4,053 2,196 18.96%
  YoY % 32.09% -24.00% -33.94% 199.65% -22.67% 84.56% -
  Horiz. % 283.61% 214.71% 282.51% 427.64% 142.71% 184.56% 100.00%
NP to SH 6,228 3,399 6,204 9,391 3,134 4,053 2,196 18.96%
  YoY % 83.23% -45.21% -33.94% 199.65% -22.67% 84.56% -
  Horiz. % 283.61% 154.78% 282.51% 427.64% 142.71% 184.56% 100.00%
Tax Rate 20.85 % 13.33 % 10.46 % 19.30 % 22.98 % 19.96 % 26.06 % -3.65%
  YoY % 56.41% 27.44% -45.80% -16.01% 15.13% -23.41% -
  Horiz. % 80.01% 51.15% 40.14% 74.06% 88.18% 76.59% 100.00%
Total Cost 45,943 41,140 34,761 33,270 41,026 39,050 35,727 4.28%
  YoY % 11.67% 18.35% 4.48% -18.91% 5.06% 9.30% -
  Horiz. % 128.59% 115.15% 97.30% 93.12% 114.83% 109.30% 100.00%
Net Worth 178,765 140,353 123,585 110,467 92,292 86,991 80,684 14.17%
  YoY % 27.37% 13.57% 11.87% 19.69% 6.09% 7.82% -
  Horiz. % 221.56% 173.95% 153.17% 136.91% 114.39% 107.82% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 4,754 3,891 3,707 3,706 - - 2,467 11.55%
  YoY % 22.17% 4.96% 0.02% 0.00% 0.00% 0.00% -
  Horiz. % 192.69% 157.72% 150.26% 150.24% 0.00% 0.00% 100.00%
Div Payout % 76.34 % 114.49 % 59.76 % 39.47 % - % - % 112.36 % -6.24%
  YoY % -33.32% 91.58% 51.41% 0.00% 0.00% 0.00% -
  Horiz. % 67.94% 101.90% 53.19% 35.13% 0.00% 0.00% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 178,765 140,353 123,585 110,467 92,292 86,991 80,684 14.17%
  YoY % 27.37% 13.57% 11.87% 19.69% 6.09% 7.82% -
  Horiz. % 221.56% 173.95% 153.17% 136.91% 114.39% 107.82% 100.00%
NOSH 316,959 259,434 247,171 247,131 246,771 247,134 246,741 4.26%
  YoY % 22.17% 4.96% 0.02% 0.15% -0.15% 0.16% -
  Horiz. % 128.46% 105.14% 100.17% 100.16% 100.01% 100.16% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.94 % 10.28 % 15.14 % 22.01 % 7.10 % 9.40 % 5.79 % 12.81%
  YoY % 16.15% -32.10% -31.21% 210.00% -24.47% 62.35% -
  Horiz. % 206.22% 177.55% 261.49% 380.14% 122.63% 162.35% 100.00%
ROE 3.48 % 2.42 % 5.02 % 8.50 % 3.40 % 4.66 % 2.72 % 4.19%
  YoY % 43.80% -51.79% -40.94% 150.00% -27.04% 71.32% -
  Horiz. % 127.94% 88.97% 184.56% 312.50% 125.00% 171.32% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 16.46 17.68 16.57 17.26 17.90 17.44 15.37 1.15%
  YoY % -6.90% 6.70% -4.00% -3.58% 2.64% 13.47% -
  Horiz. % 107.09% 115.03% 107.81% 112.30% 116.46% 113.47% 100.00%
EPS 1.96 1.82 2.51 3.80 1.27 1.64 0.89 14.06%
  YoY % 7.69% -27.49% -33.95% 199.21% -22.56% 84.27% -
  Horiz. % 220.22% 204.49% 282.02% 426.97% 142.70% 184.27% 100.00%
DPS 1.50 1.50 1.50 1.50 0.00 0.00 1.00 6.99%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 0.00% 0.00% 100.00%
NAPS 0.5640 0.5410 0.5000 0.4470 0.3740 0.3520 0.3270 9.51%
  YoY % 4.25% 8.20% 11.86% 19.52% 6.25% 7.65% -
  Horiz. % 172.48% 165.44% 152.91% 136.70% 114.37% 107.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 16.44 14.45 12.91 13.45 13.92 13.58 11.95 5.46%
  YoY % 13.77% 11.93% -4.01% -3.38% 2.50% 13.64% -
  Horiz. % 137.57% 120.92% 108.03% 112.55% 116.49% 113.64% 100.00%
EPS 1.96 1.07 1.96 2.96 0.99 1.28 0.69 19.00%
  YoY % 83.18% -45.41% -33.78% 198.99% -22.66% 85.51% -
  Horiz. % 284.06% 155.07% 284.06% 428.99% 143.48% 185.51% 100.00%
DPS 1.50 1.23 1.17 1.17 0.00 0.00 0.78 11.51%
  YoY % 21.95% 5.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 192.31% 157.69% 150.00% 150.00% 0.00% 0.00% 100.00%
NAPS 0.5634 0.4423 0.3895 0.3482 0.2909 0.2742 0.2543 14.17%
  YoY % 27.38% 13.56% 11.86% 19.70% 6.09% 7.83% -
  Horiz. % 221.55% 173.93% 153.17% 136.92% 114.39% 107.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.1200 1.9000 2.3400 1.6700 0.6400 0.4000 0.3700 -
P/RPS 6.80 10.75 14.12 9.67 3.58 2.29 2.41 18.86%
  YoY % -36.74% -23.87% 46.02% 170.11% 56.33% -4.98% -
  Horiz. % 282.16% 446.06% 585.89% 401.24% 148.55% 95.02% 100.00%
P/EPS 57.00 145.02 93.23 43.95 50.39 24.39 41.57 5.40%
  YoY % -60.70% 55.55% 112.13% -12.78% 106.60% -41.33% -
  Horiz. % 137.12% 348.86% 224.27% 105.73% 121.22% 58.67% 100.00%
EY 1.75 0.69 1.07 2.28 1.98 4.10 2.41 -5.19%
  YoY % 153.62% -35.51% -53.07% 15.15% -51.71% 70.12% -
  Horiz. % 72.61% 28.63% 44.40% 94.61% 82.16% 170.12% 100.00%
DY 1.34 0.79 0.64 0.90 0.00 0.00 2.70 -11.02%
  YoY % 69.62% 23.44% -28.89% 0.00% 0.00% 0.00% -
  Horiz. % 49.63% 29.26% 23.70% 33.33% 0.00% 0.00% 100.00%
P/NAPS 1.99 3.51 4.68 3.74 1.71 1.14 1.13 9.89%
  YoY % -43.30% -25.00% 25.13% 118.71% 50.00% 0.88% -
  Horiz. % 176.11% 310.62% 414.16% 330.97% 151.33% 100.88% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 09/11/18 03/11/17 04/11/16 06/11/15 07/11/14 15/11/13 09/11/12 -
Price 1.0600 1.8500 2.3900 1.8600 0.7400 0.4000 0.3700 -
P/RPS 6.44 10.47 14.42 10.77 4.14 2.29 2.41 17.79%
  YoY % -38.49% -27.39% 33.89% 160.14% 80.79% -4.98% -
  Horiz. % 267.22% 434.44% 598.34% 446.89% 171.78% 95.02% 100.00%
P/EPS 53.95 141.20 95.22 48.95 58.27 24.39 41.57 4.44%
  YoY % -61.79% 48.29% 94.53% -15.99% 138.91% -41.33% -
  Horiz. % 129.78% 339.67% 229.06% 117.75% 140.17% 58.67% 100.00%
EY 1.85 0.71 1.05 2.04 1.72 4.10 2.41 -4.31%
  YoY % 160.56% -32.38% -48.53% 18.60% -58.05% 70.12% -
  Horiz. % 76.76% 29.46% 43.57% 84.65% 71.37% 170.12% 100.00%
DY 1.42 0.81 0.63 0.81 0.00 0.00 2.70 -10.15%
  YoY % 75.31% 28.57% -22.22% 0.00% 0.00% 0.00% -
  Horiz. % 52.59% 30.00% 23.33% 30.00% 0.00% 0.00% 100.00%
P/NAPS 1.88 3.42 4.78 4.16 1.98 1.14 1.13 8.85%
  YoY % -45.03% -28.45% 14.90% 110.10% 73.68% 0.88% -
  Horiz. % 166.37% 302.65% 423.01% 368.14% 175.22% 100.88% 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. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. 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
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers