Highlights

[SLP] YoY Quarter Result on 2016-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     80.45%    YoY -     59.27%
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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers