Highlights

[SLP] YoY Quarter Result on 2014-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 29-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     12.08%    YoY -     -2.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 45,985 44,675 41,428 44,454 38,089 38,344 38,344 3.07%
  YoY % 2.93% 7.84% -6.81% 16.71% -0.67% 0.00% -
  Horiz. % 119.93% 116.51% 108.04% 115.93% 99.33% 100.00% 100.00%
PBT 6,843 6,244 6,044 3,417 3,305 3,229 2,668 16.98%
  YoY % 9.59% 3.31% 76.88% 3.39% 2.35% 21.03% -
  Horiz. % 256.48% 234.03% 226.54% 128.07% 123.88% 121.03% 100.00%
Tax -1,737 -1,155 -1,589 -884 -706 -450 -386 28.46%
  YoY % -50.39% 27.31% -79.75% -25.21% -56.89% -16.58% -
  Horiz. % 450.00% 299.22% 411.66% 229.02% 182.90% 116.58% 100.00%
NP 5,106 5,089 4,455 2,533 2,599 2,779 2,282 14.35%
  YoY % 0.33% 14.23% 75.88% -2.54% -6.48% 21.78% -
  Horiz. % 223.75% 223.01% 195.22% 111.00% 113.89% 121.78% 100.00%
NP to SH 4,073 5,089 4,455 2,533 2,599 2,779 2,282 10.13%
  YoY % -19.96% 14.23% 75.88% -2.54% -6.48% 21.78% -
  Horiz. % 178.48% 223.01% 195.22% 111.00% 113.89% 121.78% 100.00%
Tax Rate 25.38 % 18.50 % 26.29 % 25.87 % 21.36 % 13.94 % 14.47 % 9.81%
  YoY % 37.19% -29.63% 1.62% 21.11% 53.23% -3.66% -
  Horiz. % 175.40% 127.85% 181.69% 178.78% 147.62% 96.34% 100.00%
Total Cost 40,879 39,586 36,973 41,921 35,490 35,565 36,062 2.11%
  YoY % 3.27% 7.07% -11.80% 18.12% -0.21% -1.38% -
  Horiz. % 113.36% 109.77% 102.53% 116.25% 98.41% 98.62% 100.00%
Net Worth 131,581 115,120 98,505 92,131 85,643 81,136 78,133 9.07%
  YoY % 14.30% 16.87% 6.92% 7.58% 5.55% 3.84% -
  Horiz. % 168.41% 147.34% 126.07% 117.92% 109.61% 103.84% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 131,581 115,120 98,505 92,131 85,643 81,136 78,133 9.07%
  YoY % 14.30% 16.87% 6.92% 7.58% 5.55% 3.84% -
  Horiz. % 168.41% 147.34% 126.07% 117.92% 109.61% 103.84% 100.00%
NOSH 247,333 247,038 247,500 248,333 247,523 248,124 248,043 -0.05%
  YoY % 0.12% -0.19% -0.34% 0.33% -0.24% 0.03% -
  Horiz. % 99.71% 99.59% 99.78% 100.12% 99.79% 100.03% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.10 % 11.39 % 10.75 % 5.70 % 6.82 % 7.25 % 5.95 % 10.94%
  YoY % -2.55% 5.95% 88.60% -16.42% -5.93% 21.85% -
  Horiz. % 186.55% 191.43% 180.67% 95.80% 114.62% 121.85% 100.00%
ROE 3.10 % 4.42 % 4.52 % 2.75 % 3.03 % 3.43 % 2.92 % 1.00%
  YoY % -29.86% -2.21% 64.36% -9.24% -11.66% 17.47% -
  Horiz. % 106.16% 151.37% 154.79% 94.18% 103.77% 117.47% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 18.59 18.08 16.74 17.90 15.39 15.45 15.46 3.12%
  YoY % 2.82% 8.00% -6.48% 16.31% -0.39% -0.06% -
  Horiz. % 120.25% 116.95% 108.28% 115.78% 99.55% 99.94% 100.00%
EPS 2.06 2.06 1.80 1.02 1.05 1.12 0.92 14.37%
  YoY % 0.00% 14.44% 76.47% -2.86% -6.25% 21.74% -
  Horiz. % 223.91% 223.91% 195.65% 110.87% 114.13% 121.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5320 0.4660 0.3980 0.3710 0.3460 0.3270 0.3150 9.12%
  YoY % 14.16% 17.09% 7.28% 7.23% 5.81% 3.81% -
  Horiz. % 168.89% 147.94% 126.35% 117.78% 109.84% 103.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 14.49 14.08 13.06 14.01 12.00 12.08 12.08 3.08%
  YoY % 2.91% 7.81% -6.78% 16.75% -0.66% 0.00% -
  Horiz. % 119.95% 116.56% 108.11% 115.98% 99.34% 100.00% 100.00%
EPS 1.28 1.60 1.40 0.80 0.82 0.88 0.72 10.05%
  YoY % -20.00% 14.29% 75.00% -2.44% -6.82% 22.22% -
  Horiz. % 177.78% 222.22% 194.44% 111.11% 113.89% 122.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4147 0.3628 0.3105 0.2904 0.2699 0.2557 0.2463 9.06%
  YoY % 14.31% 16.84% 6.92% 7.60% 5.55% 3.82% -
  Horiz. % 168.37% 147.30% 126.07% 117.90% 109.58% 103.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.5900 2.2000 0.8200 0.4500 0.3700 0.3800 0.4000 -
P/RPS 13.93 12.17 4.90 2.51 2.40 2.46 2.59 32.33%
  YoY % 14.46% 148.37% 95.22% 4.58% -2.44% -5.02% -
  Horiz. % 537.84% 469.88% 189.19% 96.91% 92.66% 94.98% 100.00%
P/EPS 157.28 106.80 45.56 44.12 35.24 33.93 43.48 23.87%
  YoY % 47.27% 134.42% 3.26% 25.20% 3.86% -21.96% -
  Horiz. % 361.73% 245.63% 104.78% 101.47% 81.05% 78.04% 100.00%
EY 0.64 0.94 2.20 2.27 2.84 2.95 2.30 -19.18%
  YoY % -31.91% -57.27% -3.08% -20.07% -3.73% 28.26% -
  Horiz. % 27.83% 40.87% 95.65% 98.70% 123.48% 128.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.87 4.72 2.06 1.21 1.07 1.16 1.27 25.08%
  YoY % 3.18% 129.13% 70.25% 13.08% -7.76% -8.66% -
  Horiz. % 383.46% 371.65% 162.20% 95.28% 84.25% 91.34% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 05/05/17 05/05/16 11/05/15 29/04/14 27/05/13 25/05/12 25/05/11 -
Price 2.6600 2.0000 1.0400 0.5100 0.3800 0.3600 0.3700 -
P/RPS 14.31 11.06 6.21 2.85 2.47 2.33 2.39 34.72%
  YoY % 29.39% 78.10% 117.89% 15.38% 6.01% -2.51% -
  Horiz. % 598.74% 462.76% 259.83% 119.25% 103.35% 97.49% 100.00%
P/EPS 161.53 97.09 57.78 50.00 36.19 32.14 40.22 26.05%
  YoY % 66.37% 68.03% 15.56% 38.16% 12.60% -20.09% -
  Horiz. % 401.62% 241.40% 143.66% 124.32% 89.98% 79.91% 100.00%
EY 0.62 1.03 1.73 2.00 2.76 3.11 2.49 -20.67%
  YoY % -39.81% -40.46% -13.50% -27.54% -11.25% 24.90% -
  Horiz. % 24.90% 41.37% 69.48% 80.32% 110.84% 124.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 5.00 4.29 2.61 1.37 1.10 1.10 1.17 27.36%
  YoY % 16.55% 64.37% 90.51% 24.55% 0.00% -5.98% -
  Horiz. % 427.35% 366.67% 223.08% 117.09% 94.02% 94.02% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers