Highlights

[SLP] YoY Quarter Result on 2014-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     26.07%    YoY -     74.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 45,067 40,897 45,827 40,389 41,243 36,406 37,383 3.16%
  YoY % 10.20% -10.76% 13.46% -2.07% 13.29% -2.61% -
  Horiz. % 120.55% 109.40% 122.59% 108.04% 110.33% 97.39% 100.00%
PBT 6,930 8,790 8,517 4,452 3,121 2,589 2,242 20.67%
  YoY % -21.16% 3.21% 91.31% 42.65% 20.55% 15.48% -
  Horiz. % 309.10% 392.06% 379.88% 198.57% 139.21% 115.48% 100.00%
Tax -2,155 -716 -1,524 -472 -871 -950 -1,686 4.17%
  YoY % -200.98% 53.02% -222.88% 45.81% 8.32% 43.65% -
  Horiz. % 127.82% 42.47% 90.39% 28.00% 51.66% 56.35% 100.00%
NP 4,775 8,074 6,993 3,980 2,250 1,639 556 43.06%
  YoY % -40.86% 15.46% 75.70% 76.89% 37.28% 194.78% -
  Horiz. % 858.81% 1,452.16% 1,257.73% 715.83% 404.68% 294.78% 100.00%
NP to SH 1,618 11,195 7,029 3,951 2,260 1,643 570 18.97%
  YoY % -85.55% 59.27% 77.90% 74.82% 37.55% 188.25% -
  Horiz. % 283.86% 1,964.04% 1,233.16% 693.16% 396.49% 288.25% 100.00%
Tax Rate 31.10 % 8.15 % 17.89 % 10.60 % 27.91 % 36.69 % 75.20 % -13.67%
  YoY % 281.60% -54.44% 68.77% -62.02% -23.93% -51.21% -
  Horiz. % 41.36% 10.84% 23.79% 14.10% 37.11% 48.79% 100.00%
Total Cost 40,292 32,823 38,834 36,409 38,993 34,767 36,827 1.51%
  YoY % 22.76% -15.48% 6.66% -6.63% 12.16% -5.59% -
  Horiz. % 109.41% 89.13% 105.45% 98.86% 105.88% 94.41% 100.00%
Net Worth 145,458 131,333 114,252 95,707 89,654 83,394 78,892 10.72%
  YoY % 10.76% 14.95% 19.38% 6.75% 7.51% 5.71% -
  Horiz. % 184.38% 166.47% 144.82% 121.31% 113.64% 105.71% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,109 3,709 3,725 2,454 2,483 2,489 2,488 8.71%
  YoY % 10.76% -0.42% 51.82% -1.19% -0.24% 0.03% -
  Horiz. % 165.10% 149.07% 149.70% 98.61% 99.79% 100.03% 100.00%
Div Payout % 253.96 % 33.14 % 53.00 % 62.11 % 109.89 % 151.52 % 436.62 % -8.63%
  YoY % 666.32% -37.47% -14.67% -43.48% -27.47% -65.30% -
  Horiz. % 58.16% 7.59% 12.14% 14.23% 25.17% 34.70% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 145,458 131,333 114,252 95,707 89,654 83,394 78,892 10.72%
  YoY % 10.76% 14.95% 19.38% 6.75% 7.51% 5.71% -
  Horiz. % 184.38% 166.47% 144.82% 121.31% 113.64% 105.71% 100.00%
NOSH 273,934 247,333 248,374 245,403 248,351 248,939 248,873 1.61%
  YoY % 10.76% -0.42% 1.21% -1.19% -0.24% 0.03% -
  Horiz. % 110.07% 99.38% 99.80% 98.61% 99.79% 100.03% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.60 % 19.74 % 15.26 % 9.85 % 5.46 % 4.50 % 1.49 % 38.64%
  YoY % -46.30% 29.36% 54.92% 80.40% 21.33% 202.01% -
  Horiz. % 711.41% 1,324.83% 1,024.16% 661.07% 366.44% 302.01% 100.00%
ROE 1.11 % 8.52 % 6.15 % 4.13 % 2.52 % 1.97 % 0.72 % 7.47%
  YoY % -86.97% 38.54% 48.91% 63.89% 27.92% 173.61% -
  Horiz. % 154.17% 1,183.33% 854.17% 573.61% 350.00% 273.61% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 16.45 16.54 18.45 16.46 16.61 14.62 15.02 1.53%
  YoY % -0.54% -10.35% 12.09% -0.90% 13.61% -2.66% -
  Horiz. % 109.52% 110.12% 122.84% 109.59% 110.59% 97.34% 100.00%
EPS 1.55 3.26 2.83 1.61 0.91 0.66 0.22 38.42%
  YoY % -52.45% 15.19% 75.78% 76.92% 37.88% 200.00% -
  Horiz. % 704.55% 1,481.82% 1,286.36% 731.82% 413.64% 300.00% 100.00%
DPS 1.50 1.50 1.50 1.00 1.00 1.00 1.00 6.98%
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5310 0.5310 0.4600 0.3900 0.3610 0.3350 0.3170 8.97%
  YoY % 0.00% 15.43% 17.95% 8.03% 7.76% 5.68% -
  Horiz. % 167.51% 167.51% 145.11% 123.03% 113.88% 105.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.22 12.90 14.46 12.74 13.01 11.49 11.79 3.17%
  YoY % 10.23% -10.79% 13.50% -2.08% 13.23% -2.54% -
  Horiz. % 120.61% 109.41% 122.65% 108.06% 110.35% 97.46% 100.00%
EPS 0.51 3.53 2.22 1.25 0.71 0.52 0.18 18.94%
  YoY % -85.55% 59.01% 77.60% 76.06% 36.54% 188.89% -
  Horiz. % 283.33% 1,961.11% 1,233.33% 694.44% 394.44% 288.89% 100.00%
DPS 1.30 1.17 1.18 0.77 0.78 0.79 0.79 8.65%
  YoY % 11.11% -0.85% 53.25% -1.28% -1.27% 0.00% -
  Horiz. % 164.56% 148.10% 149.37% 97.47% 98.73% 100.00% 100.00%
NAPS 0.4589 0.4144 0.3605 0.3020 0.2829 0.2631 0.2489 10.72%
  YoY % 10.74% 14.95% 19.37% 6.75% 7.53% 5.71% -
  Horiz. % 184.37% 166.49% 144.84% 121.33% 113.66% 105.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.8200 2.1900 1.9000 0.5900 0.4300 0.3800 0.3800 -
P/RPS 11.06 13.24 10.30 3.58 2.59 2.60 2.53 27.84%
  YoY % -16.47% 28.54% 187.71% 38.22% -0.38% 2.77% -
  Horiz. % 437.15% 523.32% 407.11% 141.50% 102.37% 102.77% 100.00%
P/EPS 308.13 48.38 67.14 36.65 47.25 57.58 165.92 10.86%
  YoY % 536.90% -27.94% 83.19% -22.43% -17.94% -65.30% -
  Horiz. % 185.71% 29.16% 40.47% 22.09% 28.48% 34.70% 100.00%
EY 0.32 2.07 1.49 2.73 2.12 1.74 0.60 -9.94%
  YoY % -84.54% 38.93% -45.42% 28.77% 21.84% 190.00% -
  Horiz. % 53.33% 345.00% 248.33% 455.00% 353.33% 290.00% 100.00%
DY 0.82 0.68 0.79 1.69 2.33 2.63 2.63 -17.64%
  YoY % 20.59% -13.92% -53.25% -27.47% -11.41% 0.00% -
  Horiz. % 31.18% 25.86% 30.04% 64.26% 88.59% 100.00% 100.00%
P/NAPS 3.43 4.12 4.13 1.51 1.19 1.13 1.20 19.11%
  YoY % -16.75% -0.24% 173.51% 26.89% 5.31% -5.83% -
  Horiz. % 285.83% 343.33% 344.17% 125.83% 99.17% 94.17% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/03/18 23/02/17 23/02/16 24/02/15 25/02/14 27/02/13 27/02/12 -
Price 1.2000 2.3700 2.2200 0.7000 0.4550 0.3600 0.4000 -
P/RPS 7.29 14.33 12.03 4.25 2.74 2.46 2.66 18.28%
  YoY % -49.13% 19.12% 183.06% 55.11% 11.38% -7.52% -
  Horiz. % 274.06% 538.72% 452.26% 159.77% 103.01% 92.48% 100.00%
P/EPS 203.16 52.36 78.45 43.48 50.00 54.55 174.65 2.55%
  YoY % 288.01% -33.26% 80.43% -13.04% -8.34% -68.77% -
  Horiz. % 116.32% 29.98% 44.92% 24.90% 28.63% 31.23% 100.00%
EY 0.49 1.91 1.27 2.30 2.00 1.83 0.57 -2.49%
  YoY % -74.35% 50.39% -44.78% 15.00% 9.29% 221.05% -
  Horiz. % 85.96% 335.09% 222.81% 403.51% 350.88% 321.05% 100.00%
DY 1.25 0.63 0.68 1.43 2.20 2.78 2.50 -10.90%
  YoY % 98.41% -7.35% -52.45% -35.00% -20.86% 11.20% -
  Horiz. % 50.00% 25.20% 27.20% 57.20% 88.00% 111.20% 100.00%
P/NAPS 2.26 4.46 4.83 1.79 1.26 1.07 1.26 10.22%
  YoY % -49.33% -7.66% 169.83% 42.06% 17.76% -15.08% -
  Horiz. % 179.37% 353.97% 383.33% 142.06% 100.00% 84.92% 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.
 


 

250  227  505  1283 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 TDM 0.32+0.01 
 AT 0.050.00 
 WCEHB 0.32+0.015 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers