Highlights

[SLP] YoY Quarter Result on 2017-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 28-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -52.40%    YoY -     -85.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 37,945 47,358 45,067 40,897 45,827 40,389 41,243 -1.38%
  YoY % -19.88% 5.08% 10.20% -10.76% 13.46% -2.07% -
  Horiz. % 92.00% 114.83% 109.27% 99.16% 111.11% 97.93% 100.00%
PBT 5,020 6,790 6,930 8,790 8,517 4,452 3,121 8.24%
  YoY % -26.07% -2.02% -21.16% 3.21% 91.31% 42.65% -
  Horiz. % 160.85% 217.56% 222.04% 281.64% 272.89% 142.65% 100.00%
Tax -1,146 476 -2,155 -716 -1,524 -472 -871 4.68%
  YoY % -340.76% 122.09% -200.98% 53.02% -222.88% 45.81% -
  Horiz. % 131.57% -54.65% 247.42% 82.20% 174.97% 54.19% 100.00%
NP 3,874 7,266 4,775 8,074 6,993 3,980 2,250 9.47%
  YoY % -46.68% 52.17% -40.86% 15.46% 75.70% 76.89% -
  Horiz. % 172.18% 322.93% 212.22% 358.84% 310.80% 176.89% 100.00%
NP to SH 3,874 7,266 1,618 11,195 7,029 3,951 2,260 9.39%
  YoY % -46.68% 349.07% -85.55% 59.27% 77.90% 74.82% -
  Horiz. % 171.42% 321.50% 71.59% 495.35% 311.02% 174.82% 100.00%
Tax Rate 22.83 % -7.01 % 31.10 % 8.15 % 17.89 % 10.60 % 27.91 % -3.29%
  YoY % 425.68% -122.54% 281.60% -54.44% 68.77% -62.02% -
  Horiz. % 81.80% -25.12% 111.43% 29.20% 64.10% 37.98% 100.00%
Total Cost 34,071 40,092 40,292 32,823 38,834 36,409 38,993 -2.22%
  YoY % -15.02% -0.50% 22.76% -15.48% 6.66% -6.63% -
  Horiz. % 87.38% 102.82% 103.33% 84.18% 99.59% 93.37% 100.00%
Net Worth 184,153 181,301 145,458 131,333 114,252 95,707 89,654 12.74%
  YoY % 1.57% 24.64% 10.76% 14.95% 19.38% 6.75% -
  Horiz. % 205.40% 202.22% 162.24% 146.49% 127.44% 106.75% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 4,754 4,754 4,109 3,709 3,725 2,454 2,483 11.43%
  YoY % 0.00% 15.71% 10.76% -0.42% 51.82% -1.19% -
  Horiz. % 191.44% 191.44% 165.45% 149.38% 150.01% 98.81% 100.00%
Div Payout % 122.73 % 65.43 % 253.96 % 33.14 % 53.00 % 62.11 % 109.89 % 1.86%
  YoY % 87.57% -74.24% 666.32% -37.47% -14.67% -43.48% -
  Horiz. % 111.68% 59.54% 231.10% 30.16% 48.23% 56.52% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 184,153 181,301 145,458 131,333 114,252 95,707 89,654 12.74%
  YoY % 1.57% 24.64% 10.76% 14.95% 19.38% 6.75% -
  Horiz. % 205.40% 202.22% 162.24% 146.49% 127.44% 106.75% 100.00%
NOSH 316,959 316,959 273,934 247,333 248,374 245,403 248,351 4.15%
  YoY % 0.00% 15.71% 10.76% -0.42% 1.21% -1.19% -
  Horiz. % 127.63% 127.63% 110.30% 99.59% 100.01% 98.81% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 10.21 % 15.34 % 10.60 % 19.74 % 15.26 % 9.85 % 5.46 % 10.99%
  YoY % -33.44% 44.72% -46.30% 29.36% 54.92% 80.40% -
  Horiz. % 187.00% 280.95% 194.14% 361.54% 279.49% 180.40% 100.00%
ROE 2.10 % 4.01 % 1.11 % 8.52 % 6.15 % 4.13 % 2.52 % -2.99%
  YoY % -47.63% 261.26% -86.97% 38.54% 48.91% 63.89% -
  Horiz. % 83.33% 159.13% 44.05% 338.10% 244.05% 163.89% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 11.97 14.94 16.45 16.54 18.45 16.46 16.61 -5.31%
  YoY % -19.88% -9.18% -0.54% -10.35% 12.09% -0.90% -
  Horiz. % 72.07% 89.95% 99.04% 99.58% 111.08% 99.10% 100.00%
EPS 1.22 2.29 1.55 3.26 2.83 1.61 0.91 5.01%
  YoY % -46.72% 47.74% -52.45% 15.19% 75.78% 76.92% -
  Horiz. % 134.07% 251.65% 170.33% 358.24% 310.99% 176.92% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.00 1.00 6.99%
  YoY % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 150.00% 100.00% 100.00%
NAPS 0.5810 0.5720 0.5310 0.5310 0.4600 0.3900 0.3610 8.25%
  YoY % 1.57% 7.72% 0.00% 15.43% 17.95% 8.03% -
  Horiz. % 160.94% 158.45% 147.09% 147.09% 127.42% 108.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 11.97 14.94 14.22 12.90 14.46 12.74 13.01 -1.38%
  YoY % -19.88% 5.06% 10.23% -10.79% 13.50% -2.08% -
  Horiz. % 92.01% 114.83% 109.30% 99.15% 111.15% 97.92% 100.00%
EPS 1.22 2.29 0.51 3.53 2.22 1.25 0.71 9.44%
  YoY % -46.72% 349.02% -85.55% 59.01% 77.60% 76.06% -
  Horiz. % 171.83% 322.54% 71.83% 497.18% 312.68% 176.06% 100.00%
DPS 1.50 1.50 1.30 1.17 1.18 0.77 0.78 11.51%
  YoY % 0.00% 15.38% 11.11% -0.85% 53.25% -1.28% -
  Horiz. % 192.31% 192.31% 166.67% 150.00% 151.28% 98.72% 100.00%
NAPS 0.5810 0.5720 0.4589 0.4144 0.3605 0.3020 0.2829 12.74%
  YoY % 1.57% 24.65% 10.74% 14.95% 19.37% 6.75% -
  Horiz. % 205.37% 202.19% 162.21% 146.48% 127.43% 106.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.1600 1.1600 1.8200 2.1900 1.9000 0.5900 0.4300 -
P/RPS 9.69 7.76 11.06 13.24 10.30 3.58 2.59 24.58%
  YoY % 24.87% -29.84% -16.47% 28.54% 187.71% 38.22% -
  Horiz. % 374.13% 299.61% 427.03% 511.20% 397.68% 138.22% 100.00%
P/EPS 94.91 50.60 308.13 48.38 67.14 36.65 47.25 12.32%
  YoY % 87.57% -83.58% 536.90% -27.94% 83.19% -22.43% -
  Horiz. % 200.87% 107.09% 652.13% 102.39% 142.10% 77.57% 100.00%
EY 1.05 1.98 0.32 2.07 1.49 2.73 2.12 -11.05%
  YoY % -46.97% 518.75% -84.54% 38.93% -45.42% 28.77% -
  Horiz. % 49.53% 93.40% 15.09% 97.64% 70.28% 128.77% 100.00%
DY 1.29 1.29 0.82 0.68 0.79 1.69 2.33 -9.38%
  YoY % 0.00% 57.32% 20.59% -13.92% -53.25% -27.47% -
  Horiz. % 55.36% 55.36% 35.19% 29.18% 33.91% 72.53% 100.00%
P/NAPS 2.00 2.03 3.43 4.12 4.13 1.51 1.19 9.03%
  YoY % -1.48% -40.82% -16.75% -0.24% 173.51% 26.89% -
  Horiz. % 168.07% 170.59% 288.24% 346.22% 347.06% 126.89% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 22/02/19 28/03/18 23/02/17 23/02/16 24/02/15 25/02/14 -
Price 1.0800 1.3100 1.2000 2.3700 2.2200 0.7000 0.4550 -
P/RPS 9.02 8.77 7.29 14.33 12.03 4.25 2.74 21.96%
  YoY % 2.85% 20.30% -49.13% 19.12% 183.06% 55.11% -
  Horiz. % 329.20% 320.07% 266.06% 522.99% 439.05% 155.11% 100.00%
P/EPS 88.36 57.15 203.16 52.36 78.45 43.48 50.00 9.95%
  YoY % 54.61% -71.87% 288.01% -33.26% 80.43% -13.04% -
  Horiz. % 176.72% 114.30% 406.32% 104.72% 156.90% 86.96% 100.00%
EY 1.13 1.75 0.49 1.91 1.27 2.30 2.00 -9.07%
  YoY % -35.43% 257.14% -74.35% 50.39% -44.78% 15.00% -
  Horiz. % 56.50% 87.50% 24.50% 95.50% 63.50% 115.00% 100.00%
DY 1.39 1.15 1.25 0.63 0.68 1.43 2.20 -7.36%
  YoY % 20.87% -8.00% 98.41% -7.35% -52.45% -35.00% -
  Horiz. % 63.18% 52.27% 56.82% 28.64% 30.91% 65.00% 100.00%
P/NAPS 1.86 2.29 2.26 4.46 4.83 1.79 1.26 6.70%
  YoY % -18.78% 1.33% -49.33% -7.66% 169.83% 42.06% -
  Horiz. % 147.62% 181.75% 179.37% 353.97% 383.33% 142.06% 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
 
 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS