Highlights

[SLP] YoY Quarter Result on 2015-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -25.15%    YoY -     77.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 47,358 45,067 40,897 45,827 40,389 41,243 36,406 4.48%
  YoY % 5.08% 10.20% -10.76% 13.46% -2.07% 13.29% -
  Horiz. % 130.08% 123.79% 112.34% 125.88% 110.94% 113.29% 100.00%
PBT 6,790 6,930 8,790 8,517 4,452 3,121 2,589 17.42%
  YoY % -2.02% -21.16% 3.21% 91.31% 42.65% 20.55% -
  Horiz. % 262.26% 267.67% 339.51% 328.97% 171.96% 120.55% 100.00%
Tax 476 -2,155 -716 -1,524 -472 -871 -950 -
  YoY % 122.09% -200.98% 53.02% -222.88% 45.81% 8.32% -
  Horiz. % -50.11% 226.84% 75.37% 160.42% 49.68% 91.68% 100.00%
NP 7,266 4,775 8,074 6,993 3,980 2,250 1,639 28.16%
  YoY % 52.17% -40.86% 15.46% 75.70% 76.89% 37.28% -
  Horiz. % 443.32% 291.34% 492.62% 426.66% 242.83% 137.28% 100.00%
NP to SH 7,266 1,618 11,195 7,029 3,951 2,260 1,643 28.10%
  YoY % 349.07% -85.55% 59.27% 77.90% 74.82% 37.55% -
  Horiz. % 442.24% 98.48% 681.38% 427.81% 240.47% 137.55% 100.00%
Tax Rate -7.01 % 31.10 % 8.15 % 17.89 % 10.60 % 27.91 % 36.69 % -
  YoY % -122.54% 281.60% -54.44% 68.77% -62.02% -23.93% -
  Horiz. % -19.11% 84.76% 22.21% 48.76% 28.89% 76.07% 100.00%
Total Cost 40,092 40,292 32,823 38,834 36,409 38,993 34,767 2.40%
  YoY % -0.50% 22.76% -15.48% 6.66% -6.63% 12.16% -
  Horiz. % 115.32% 115.89% 94.41% 111.70% 104.72% 112.16% 100.00%
Net Worth 181,301 145,458 131,333 114,252 95,707 89,654 83,394 13.81%
  YoY % 24.64% 10.76% 14.95% 19.38% 6.75% 7.51% -
  Horiz. % 217.40% 174.42% 157.48% 137.00% 114.76% 107.51% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 4,754 4,109 3,709 3,725 2,454 2,483 2,489 11.38%
  YoY % 15.71% 10.76% -0.42% 51.82% -1.19% -0.24% -
  Horiz. % 190.99% 165.06% 149.03% 149.66% 98.58% 99.76% 100.00%
Div Payout % 65.43 % 253.96 % 33.14 % 53.00 % 62.11 % 109.89 % 151.52 % -13.05%
  YoY % -74.24% 666.32% -37.47% -14.67% -43.48% -27.47% -
  Horiz. % 43.18% 167.61% 21.87% 34.98% 40.99% 72.53% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 181,301 145,458 131,333 114,252 95,707 89,654 83,394 13.81%
  YoY % 24.64% 10.76% 14.95% 19.38% 6.75% 7.51% -
  Horiz. % 217.40% 174.42% 157.48% 137.00% 114.76% 107.51% 100.00%
NOSH 316,959 273,934 247,333 248,374 245,403 248,351 248,939 4.11%
  YoY % 15.71% 10.76% -0.42% 1.21% -1.19% -0.24% -
  Horiz. % 127.32% 110.04% 99.35% 99.77% 98.58% 99.76% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 15.34 % 10.60 % 19.74 % 15.26 % 9.85 % 5.46 % 4.50 % 22.67%
  YoY % 44.72% -46.30% 29.36% 54.92% 80.40% 21.33% -
  Horiz. % 340.89% 235.56% 438.67% 339.11% 218.89% 121.33% 100.00%
ROE 4.01 % 1.11 % 8.52 % 6.15 % 4.13 % 2.52 % 1.97 % 12.57%
  YoY % 261.26% -86.97% 38.54% 48.91% 63.89% 27.92% -
  Horiz. % 203.55% 56.35% 432.49% 312.18% 209.64% 127.92% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.94 16.45 16.54 18.45 16.46 16.61 14.62 0.36%
  YoY % -9.18% -0.54% -10.35% 12.09% -0.90% 13.61% -
  Horiz. % 102.19% 112.52% 113.13% 126.20% 112.59% 113.61% 100.00%
EPS 2.29 1.55 3.26 2.83 1.61 0.91 0.66 23.03%
  YoY % 47.74% -52.45% 15.19% 75.78% 76.92% 37.88% -
  Horiz. % 346.97% 234.85% 493.94% 428.79% 243.94% 137.88% 100.00%
DPS 1.50 1.50 1.50 1.50 1.00 1.00 1.00 6.99%
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 100.00% 100.00% 100.00%
NAPS 0.5720 0.5310 0.5310 0.4600 0.3900 0.3610 0.3350 9.32%
  YoY % 7.72% 0.00% 15.43% 17.95% 8.03% 7.76% -
  Horiz. % 170.75% 158.51% 158.51% 137.31% 116.42% 107.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.94 14.22 12.90 14.46 12.74 13.01 11.49 4.47%
  YoY % 5.06% 10.23% -10.79% 13.50% -2.08% 13.23% -
  Horiz. % 130.03% 123.76% 112.27% 125.85% 110.88% 113.23% 100.00%
EPS 2.29 0.51 3.53 2.22 1.25 0.71 0.52 28.01%
  YoY % 349.02% -85.55% 59.01% 77.60% 76.06% 36.54% -
  Horiz. % 440.38% 98.08% 678.85% 426.92% 240.38% 136.54% 100.00%
DPS 1.50 1.30 1.17 1.18 0.77 0.78 0.79 11.27%
  YoY % 15.38% 11.11% -0.85% 53.25% -1.28% -1.27% -
  Horiz. % 189.87% 164.56% 148.10% 149.37% 97.47% 98.73% 100.00%
NAPS 0.5720 0.4589 0.4144 0.3605 0.3020 0.2829 0.2631 13.81%
  YoY % 24.65% 10.74% 14.95% 19.37% 6.75% 7.53% -
  Horiz. % 217.41% 174.42% 157.51% 137.02% 114.79% 107.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.1600 1.8200 2.1900 1.9000 0.5900 0.4300 0.3800 -
P/RPS 7.76 11.06 13.24 10.30 3.58 2.59 2.60 19.98%
  YoY % -29.84% -16.47% 28.54% 187.71% 38.22% -0.38% -
  Horiz. % 298.46% 425.38% 509.23% 396.15% 137.69% 99.62% 100.00%
P/EPS 50.60 308.13 48.38 67.14 36.65 47.25 57.58 -2.13%
  YoY % -83.58% 536.90% -27.94% 83.19% -22.43% -17.94% -
  Horiz. % 87.88% 535.13% 84.02% 116.60% 63.65% 82.06% 100.00%
EY 1.98 0.32 2.07 1.49 2.73 2.12 1.74 2.18%
  YoY % 518.75% -84.54% 38.93% -45.42% 28.77% 21.84% -
  Horiz. % 113.79% 18.39% 118.97% 85.63% 156.90% 121.84% 100.00%
DY 1.29 0.82 0.68 0.79 1.69 2.33 2.63 -11.19%
  YoY % 57.32% 20.59% -13.92% -53.25% -27.47% -11.41% -
  Horiz. % 49.05% 31.18% 25.86% 30.04% 64.26% 88.59% 100.00%
P/NAPS 2.03 3.43 4.12 4.13 1.51 1.19 1.13 10.25%
  YoY % -40.82% -16.75% -0.24% 173.51% 26.89% 5.31% -
  Horiz. % 179.65% 303.54% 364.60% 365.49% 133.63% 105.31% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 28/03/18 23/02/17 23/02/16 24/02/15 25/02/14 27/02/13 -
Price 1.3100 1.2000 2.3700 2.2200 0.7000 0.4550 0.3600 -
P/RPS 8.77 7.29 14.33 12.03 4.25 2.74 2.46 23.59%
  YoY % 20.30% -49.13% 19.12% 183.06% 55.11% 11.38% -
  Horiz. % 356.50% 296.34% 582.52% 489.02% 172.76% 111.38% 100.00%
P/EPS 57.15 203.16 52.36 78.45 43.48 50.00 54.55 0.78%
  YoY % -71.87% 288.01% -33.26% 80.43% -13.04% -8.34% -
  Horiz. % 104.77% 372.43% 95.99% 143.81% 79.71% 91.66% 100.00%
EY 1.75 0.49 1.91 1.27 2.30 2.00 1.83 -0.74%
  YoY % 257.14% -74.35% 50.39% -44.78% 15.00% 9.29% -
  Horiz. % 95.63% 26.78% 104.37% 69.40% 125.68% 109.29% 100.00%
DY 1.15 1.25 0.63 0.68 1.43 2.20 2.78 -13.67%
  YoY % -8.00% 98.41% -7.35% -52.45% -35.00% -20.86% -
  Horiz. % 41.37% 44.96% 22.66% 24.46% 51.44% 79.14% 100.00%
P/NAPS 2.29 2.26 4.46 4.83 1.79 1.26 1.07 13.51%
  YoY % 1.33% -49.33% -7.66% 169.83% 42.06% 17.76% -
  Horiz. % 214.02% 211.21% 416.82% 451.40% 167.29% 117.76% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
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. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS