Highlights

[SLP] YoY Quarter Result on 2013-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -44.24%    YoY -     37.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 40,897 45,827 40,389 41,243 36,406 37,383 38,008 1.23%
  YoY % -10.76% 13.46% -2.07% 13.29% -2.61% -1.64% -
  Horiz. % 107.60% 120.57% 106.26% 108.51% 95.79% 98.36% 100.00%
PBT 8,790 8,517 4,452 3,121 2,589 2,242 2,128 26.64%
  YoY % 3.21% 91.31% 42.65% 20.55% 15.48% 5.36% -
  Horiz. % 413.06% 400.23% 209.21% 146.66% 121.66% 105.36% 100.00%
Tax -716 -1,524 -472 -871 -950 -1,686 -81 43.75%
  YoY % 53.02% -222.88% 45.81% 8.32% 43.65% -1,981.48% -
  Horiz. % 883.95% 1,881.48% 582.72% 1,075.31% 1,172.84% 2,081.48% 100.00%
NP 8,074 6,993 3,980 2,250 1,639 556 2,047 25.67%
  YoY % 15.46% 75.70% 76.89% 37.28% 194.78% -72.84% -
  Horiz. % 394.43% 341.62% 194.43% 109.92% 80.07% 27.16% 100.00%
NP to SH 11,195 7,029 3,951 2,260 1,643 570 2,057 32.59%
  YoY % 59.27% 77.90% 74.82% 37.55% 188.25% -72.29% -
  Horiz. % 544.24% 341.71% 192.08% 109.87% 79.87% 27.71% 100.00%
Tax Rate 8.15 % 17.89 % 10.60 % 27.91 % 36.69 % 75.20 % 3.81 % 13.50%
  YoY % -54.44% 68.77% -62.02% -23.93% -51.21% 1,873.75% -
  Horiz. % 213.91% 469.55% 278.22% 732.55% 962.99% 1,973.75% 100.00%
Total Cost 32,823 38,834 36,409 38,993 34,767 36,827 35,961 -1.51%
  YoY % -15.48% 6.66% -6.63% 12.16% -5.59% 2.41% -
  Horiz. % 91.27% 107.99% 101.25% 108.43% 96.68% 102.41% 100.00%
Net Worth 131,333 114,252 95,707 89,654 83,394 78,892 76,040 9.53%
  YoY % 14.95% 19.38% 6.75% 7.51% 5.71% 3.75% -
  Horiz. % 172.71% 150.25% 125.86% 117.90% 109.67% 103.75% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,709 3,725 2,454 2,483 2,489 2,488 2,484 6.90%
  YoY % -0.42% 51.82% -1.19% -0.24% 0.03% 0.15% -
  Horiz. % 149.30% 149.92% 98.75% 99.94% 100.18% 100.15% 100.00%
Div Payout % 33.14 % 53.00 % 62.11 % 109.89 % 151.52 % 436.62 % 120.81 % -19.38%
  YoY % -37.47% -14.67% -43.48% -27.47% -65.30% 261.41% -
  Horiz. % 27.43% 43.87% 51.41% 90.96% 125.42% 361.41% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 131,333 114,252 95,707 89,654 83,394 78,892 76,040 9.53%
  YoY % 14.95% 19.38% 6.75% 7.51% 5.71% 3.75% -
  Horiz. % 172.71% 150.25% 125.86% 117.90% 109.67% 103.75% 100.00%
NOSH 247,333 248,374 245,403 248,351 248,939 248,873 248,499 -0.08%
  YoY % -0.42% 1.21% -1.19% -0.24% 0.03% 0.15% -
  Horiz. % 99.53% 99.95% 98.75% 99.94% 100.18% 100.15% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 19.74 % 15.26 % 9.85 % 5.46 % 4.50 % 1.49 % 5.39 % 24.13%
  YoY % 29.36% 54.92% 80.40% 21.33% 202.01% -72.36% -
  Horiz. % 366.23% 283.12% 182.75% 101.30% 83.49% 27.64% 100.00%
ROE 8.52 % 6.15 % 4.13 % 2.52 % 1.97 % 0.72 % 2.71 % 21.01%
  YoY % 38.54% 48.91% 63.89% 27.92% 173.61% -73.43% -
  Horiz. % 314.39% 226.94% 152.40% 92.99% 72.69% 26.57% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.54 18.45 16.46 16.61 14.62 15.02 15.29 1.32%
  YoY % -10.35% 12.09% -0.90% 13.61% -2.66% -1.77% -
  Horiz. % 108.18% 120.67% 107.65% 108.63% 95.62% 98.23% 100.00%
EPS 3.26 2.83 1.61 0.91 0.66 0.22 0.83 25.58%
  YoY % 15.19% 75.78% 76.92% 37.88% 200.00% -73.49% -
  Horiz. % 392.77% 340.96% 193.98% 109.64% 79.52% 26.51% 100.00%
DPS 1.50 1.50 1.00 1.00 1.00 1.00 1.00 6.98%
  YoY % 0.00% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5310 0.4600 0.3900 0.3610 0.3350 0.3170 0.3060 9.61%
  YoY % 15.43% 17.95% 8.03% 7.76% 5.68% 3.59% -
  Horiz. % 173.53% 150.33% 127.45% 117.97% 109.48% 103.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.90 14.46 12.74 13.01 11.49 11.79 11.99 1.23%
  YoY % -10.79% 13.50% -2.08% 13.23% -2.54% -1.67% -
  Horiz. % 107.59% 120.60% 106.26% 108.51% 95.83% 98.33% 100.00%
EPS 3.53 2.22 1.25 0.71 0.52 0.18 0.65 32.55%
  YoY % 59.01% 77.60% 76.06% 36.54% 188.89% -72.31% -
  Horiz. % 543.08% 341.54% 192.31% 109.23% 80.00% 27.69% 100.00%
DPS 1.17 1.18 0.77 0.78 0.79 0.79 0.78 6.98%
  YoY % -0.85% 53.25% -1.28% -1.27% 0.00% 1.28% -
  Horiz. % 150.00% 151.28% 98.72% 100.00% 101.28% 101.28% 100.00%
NAPS 0.4144 0.3605 0.3020 0.2829 0.2631 0.2489 0.2399 9.53%
  YoY % 14.95% 19.37% 6.75% 7.53% 5.71% 3.75% -
  Horiz. % 172.74% 150.27% 125.89% 117.92% 109.67% 103.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.1900 1.9000 0.5900 0.4300 0.3800 0.3800 0.5000 -
P/RPS 13.24 10.30 3.58 2.59 2.60 2.53 3.27 26.22%
  YoY % 28.54% 187.71% 38.22% -0.38% 2.77% -22.63% -
  Horiz. % 404.89% 314.98% 109.48% 79.20% 79.51% 77.37% 100.00%
P/EPS 48.38 67.14 36.65 47.25 57.58 165.92 60.40 -3.63%
  YoY % -27.94% 83.19% -22.43% -17.94% -65.30% 174.70% -
  Horiz. % 80.10% 111.16% 60.68% 78.23% 95.33% 274.70% 100.00%
EY 2.07 1.49 2.73 2.12 1.74 0.60 1.66 3.74%
  YoY % 38.93% -45.42% 28.77% 21.84% 190.00% -63.86% -
  Horiz. % 124.70% 89.76% 164.46% 127.71% 104.82% 36.14% 100.00%
DY 0.68 0.79 1.69 2.33 2.63 2.63 2.00 -16.44%
  YoY % -13.92% -53.25% -27.47% -11.41% 0.00% 31.50% -
  Horiz. % 34.00% 39.50% 84.50% 116.50% 131.50% 131.50% 100.00%
P/NAPS 4.12 4.13 1.51 1.19 1.13 1.20 1.63 16.70%
  YoY % -0.24% 173.51% 26.89% 5.31% -5.83% -26.38% -
  Horiz. % 252.76% 253.37% 92.64% 73.01% 69.33% 73.62% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 24/02/15 25/02/14 27/02/13 27/02/12 28/02/11 -
Price 2.3700 2.2200 0.7000 0.4550 0.3600 0.4000 0.3800 -
P/RPS 14.33 12.03 4.25 2.74 2.46 2.66 2.48 33.92%
  YoY % 19.12% 183.06% 55.11% 11.38% -7.52% 7.26% -
  Horiz. % 577.82% 485.08% 171.37% 110.48% 99.19% 107.26% 100.00%
P/EPS 52.36 78.45 43.48 50.00 54.55 174.65 45.91 2.21%
  YoY % -33.26% 80.43% -13.04% -8.34% -68.77% 280.42% -
  Horiz. % 114.05% 170.88% 94.71% 108.91% 118.82% 380.42% 100.00%
EY 1.91 1.27 2.30 2.00 1.83 0.57 2.18 -2.18%
  YoY % 50.39% -44.78% 15.00% 9.29% 221.05% -73.85% -
  Horiz. % 87.61% 58.26% 105.50% 91.74% 83.94% 26.15% 100.00%
DY 0.63 0.68 1.43 2.20 2.78 2.50 2.63 -21.18%
  YoY % -7.35% -52.45% -35.00% -20.86% 11.20% -4.94% -
  Horiz. % 23.95% 25.86% 54.37% 83.65% 105.70% 95.06% 100.00%
P/NAPS 4.46 4.83 1.79 1.26 1.07 1.26 1.24 23.76%
  YoY % -7.66% 169.83% 42.06% 17.76% -15.08% 1.61% -
  Horiz. % 359.68% 389.52% 144.35% 101.61% 86.29% 101.61% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS