Highlights

[SLP] YoY Quarter Result on 2019-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 08-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -13.30%    YoY -     -9.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 42,613 52,171 45,855 40,965 42,661 44,160 43,103 -0.19%
  YoY % -18.32% 13.77% 11.94% -3.98% -3.39% 2.45% -
  Horiz. % 98.86% 121.04% 106.38% 95.04% 98.97% 102.45% 100.00%
PBT 6,796 7,869 5,440 6,929 11,637 4,069 5,064 5.02%
  YoY % -13.64% 44.65% -21.49% -40.46% 185.99% -19.65% -
  Horiz. % 134.20% 155.39% 107.42% 136.83% 229.80% 80.35% 100.00%
Tax -1,136 -1,641 -725 -725 -2,246 -935 -1,011 1.96%
  YoY % 30.77% -126.34% 0.00% 67.72% -140.21% 7.52% -
  Horiz. % 112.36% 162.31% 71.71% 71.71% 222.16% 92.48% 100.00%
NP 5,660 6,228 4,715 6,204 9,391 3,134 4,053 5.72%
  YoY % -9.12% 32.09% -24.00% -33.94% 199.65% -22.67% -
  Horiz. % 139.65% 153.66% 116.33% 153.07% 231.70% 77.33% 100.00%
NP to SH 5,660 6,228 3,399 6,204 9,391 3,134 4,053 5.72%
  YoY % -9.12% 83.23% -45.21% -33.94% 199.65% -22.67% -
  Horiz. % 139.65% 153.66% 83.86% 153.07% 231.70% 77.33% 100.00%
Tax Rate 16.72 % 20.85 % 13.33 % 10.46 % 19.30 % 22.98 % 19.96 % -2.91%
  YoY % -19.81% 56.41% 27.44% -45.80% -16.01% 15.13% -
  Horiz. % 83.77% 104.46% 66.78% 52.40% 96.69% 115.13% 100.00%
Total Cost 36,953 45,943 41,140 34,761 33,270 41,026 39,050 -0.92%
  YoY % -19.57% 11.67% 18.35% 4.48% -18.91% 5.06% -
  Horiz. % 94.63% 117.65% 105.35% 89.02% 85.20% 105.06% 100.00%
Net Worth 187,006 178,765 140,353 123,585 110,467 92,292 86,991 13.60%
  YoY % 4.61% 27.37% 13.57% 11.87% 19.69% 6.09% -
  Horiz. % 214.97% 205.50% 161.34% 142.07% 126.99% 106.09% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 4,754 4,754 3,891 3,707 3,706 - - -
  YoY % 0.00% 22.17% 4.96% 0.02% 0.00% 0.00% -
  Horiz. % 128.26% 128.26% 104.98% 100.02% 100.00% - -
Div Payout % 84.00 % 76.34 % 114.49 % 59.76 % 39.47 % - % - % -
  YoY % 10.03% -33.32% 91.58% 51.41% 0.00% 0.00% -
  Horiz. % 212.82% 193.41% 290.07% 151.41% 100.00% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 187,006 178,765 140,353 123,585 110,467 92,292 86,991 13.60%
  YoY % 4.61% 27.37% 13.57% 11.87% 19.69% 6.09% -
  Horiz. % 214.97% 205.50% 161.34% 142.07% 126.99% 106.09% 100.00%
NOSH 316,959 316,959 259,434 247,171 247,131 246,771 247,134 4.23%
  YoY % 0.00% 22.17% 4.96% 0.02% 0.15% -0.15% -
  Horiz. % 128.25% 128.25% 104.98% 100.02% 100.00% 99.85% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 13.28 % 11.94 % 10.28 % 15.14 % 22.01 % 7.10 % 9.40 % 5.93%
  YoY % 11.22% 16.15% -32.10% -31.21% 210.00% -24.47% -
  Horiz. % 141.28% 127.02% 109.36% 161.06% 234.15% 75.53% 100.00%
ROE 3.03 % 3.48 % 2.42 % 5.02 % 8.50 % 3.40 % 4.66 % -6.92%
  YoY % -12.93% 43.80% -51.79% -40.94% 150.00% -27.04% -
  Horiz. % 65.02% 74.68% 51.93% 107.73% 182.40% 72.96% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 13.44 16.46 17.68 16.57 17.26 17.90 17.44 -4.25%
  YoY % -18.35% -6.90% 6.70% -4.00% -3.58% 2.64% -
  Horiz. % 77.06% 94.38% 101.38% 95.01% 98.97% 102.64% 100.00%
EPS 1.78 1.96 1.82 2.51 3.80 1.27 1.64 1.37%
  YoY % -9.18% 7.69% -27.49% -33.95% 199.21% -22.56% -
  Horiz. % 108.54% 119.51% 110.98% 153.05% 231.71% 77.44% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.5900 0.5640 0.5410 0.5000 0.4470 0.3740 0.3520 8.99%
  YoY % 4.61% 4.25% 8.20% 11.86% 19.52% 6.25% -
  Horiz. % 167.61% 160.23% 153.69% 142.05% 126.99% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 13.44 16.46 14.47 12.92 13.46 13.93 13.60 -0.20%
  YoY % -18.35% 13.75% 12.00% -4.01% -3.37% 2.43% -
  Horiz. % 98.82% 121.03% 106.40% 95.00% 98.97% 102.43% 100.00%
EPS 1.78 1.96 1.07 1.96 2.96 0.99 1.28 5.65%
  YoY % -9.18% 83.18% -45.41% -33.78% 198.99% -22.66% -
  Horiz. % 139.06% 153.13% 83.59% 153.13% 231.25% 77.34% 100.00%
DPS 1.50 1.50 1.23 1.17 1.17 0.00 0.00 -
  YoY % 0.00% 21.95% 5.13% 0.00% 0.00% 0.00% -
  Horiz. % 128.21% 128.21% 105.13% 100.00% 100.00% - -
NAPS 0.5900 0.5640 0.4428 0.3899 0.3485 0.2912 0.2745 13.60%
  YoY % 4.61% 27.37% 13.57% 11.88% 19.68% 6.08% -
  Horiz. % 214.94% 205.46% 161.31% 142.04% 126.96% 106.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.3700 1.1200 1.9000 2.3400 1.6700 0.6400 0.4000 -
P/RPS 10.19 6.80 10.75 14.12 9.67 3.58 2.29 28.24%
  YoY % 49.85% -36.74% -23.87% 46.02% 170.11% 56.33% -
  Horiz. % 444.98% 296.94% 469.43% 616.59% 422.27% 156.33% 100.00%
P/EPS 76.72 57.00 145.02 93.23 43.95 50.39 24.39 21.04%
  YoY % 34.60% -60.70% 55.55% 112.13% -12.78% 106.60% -
  Horiz. % 314.56% 233.70% 594.59% 382.25% 180.20% 206.60% 100.00%
EY 1.30 1.75 0.69 1.07 2.28 1.98 4.10 -17.42%
  YoY % -25.71% 153.62% -35.51% -53.07% 15.15% -51.71% -
  Horiz. % 31.71% 42.68% 16.83% 26.10% 55.61% 48.29% 100.00%
DY 1.09 1.34 0.79 0.64 0.90 0.00 0.00 -
  YoY % -18.66% 69.62% 23.44% -28.89% 0.00% 0.00% -
  Horiz. % 121.11% 148.89% 87.78% 71.11% 100.00% - -
P/NAPS 2.32 1.99 3.51 4.68 3.74 1.71 1.14 12.57%
  YoY % 16.58% -43.30% -25.00% 25.13% 118.71% 50.00% -
  Horiz. % 203.51% 174.56% 307.89% 410.53% 328.07% 150.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 08/11/19 09/11/18 03/11/17 04/11/16 06/11/15 07/11/14 15/11/13 -
Price 1.2400 1.0600 1.8500 2.3900 1.8600 0.7400 0.4000 -
P/RPS 9.22 6.44 10.47 14.42 10.77 4.14 2.29 26.12%
  YoY % 43.17% -38.49% -27.39% 33.89% 160.14% 80.79% -
  Horiz. % 402.62% 281.22% 457.21% 629.69% 470.31% 180.79% 100.00%
P/EPS 69.44 53.95 141.20 95.22 48.95 58.27 24.39 19.04%
  YoY % 28.71% -61.79% 48.29% 94.53% -15.99% 138.91% -
  Horiz. % 284.71% 221.20% 578.93% 390.41% 200.70% 238.91% 100.00%
EY 1.44 1.85 0.71 1.05 2.04 1.72 4.10 -16.00%
  YoY % -22.16% 160.56% -32.38% -48.53% 18.60% -58.05% -
  Horiz. % 35.12% 45.12% 17.32% 25.61% 49.76% 41.95% 100.00%
DY 1.21 1.42 0.81 0.63 0.81 0.00 0.00 -
  YoY % -14.79% 75.31% 28.57% -22.22% 0.00% 0.00% -
  Horiz. % 149.38% 175.31% 100.00% 77.78% 100.00% - -
P/NAPS 2.10 1.88 3.42 4.78 4.16 1.98 1.14 10.71%
  YoY % 11.70% -45.03% -28.45% 14.90% 110.10% 73.68% -
  Horiz. % 184.21% 164.91% 300.00% 419.30% 364.91% 173.68% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers