Highlights

[SLP] YoY Quarter Result on 2015-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 11-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     12.76%    YoY -     75.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 44,169 45,985 44,675 41,428 44,454 38,089 38,344 2.38%
  YoY % -3.95% 2.93% 7.84% -6.81% 16.71% -0.67% -
  Horiz. % 115.19% 119.93% 116.51% 108.04% 115.93% 99.33% 100.00%
PBT 6,288 6,843 6,244 6,044 3,417 3,305 3,229 11.74%
  YoY % -8.11% 9.59% 3.31% 76.88% 3.39% 2.35% -
  Horiz. % 194.74% 211.92% 193.37% 187.18% 105.82% 102.35% 100.00%
Tax -1,118 -1,737 -1,155 -1,589 -884 -706 -450 16.37%
  YoY % 35.64% -50.39% 27.31% -79.75% -25.21% -56.89% -
  Horiz. % 248.44% 386.00% 256.67% 353.11% 196.44% 156.89% 100.00%
NP 5,170 5,106 5,089 4,455 2,533 2,599 2,779 10.90%
  YoY % 1.25% 0.33% 14.23% 75.88% -2.54% -6.48% -
  Horiz. % 186.04% 183.74% 183.12% 160.31% 91.15% 93.52% 100.00%
NP to SH 5,170 4,073 5,089 4,455 2,533 2,599 2,779 10.90%
  YoY % 26.93% -19.96% 14.23% 75.88% -2.54% -6.48% -
  Horiz. % 186.04% 146.56% 183.12% 160.31% 91.15% 93.52% 100.00%
Tax Rate 17.78 % 25.38 % 18.50 % 26.29 % 25.87 % 21.36 % 13.94 % 4.14%
  YoY % -29.94% 37.19% -29.63% 1.62% 21.11% 53.23% -
  Horiz. % 127.55% 182.07% 132.71% 188.59% 185.58% 153.23% 100.00%
Total Cost 38,999 40,879 39,586 36,973 41,921 35,490 35,565 1.55%
  YoY % -4.60% 3.27% 7.07% -11.80% 18.12% -0.21% -
  Horiz. % 109.66% 114.94% 111.31% 103.96% 117.87% 99.79% 100.00%
Net Worth 164,819 131,581 115,120 98,505 92,131 85,643 81,136 12.53%
  YoY % 25.26% 14.30% 16.87% 6.92% 7.58% 5.55% -
  Horiz. % 203.14% 162.17% 141.88% 121.41% 113.55% 105.55% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 164,819 131,581 115,120 98,505 92,131 85,643 81,136 12.53%
  YoY % 25.26% 14.30% 16.87% 6.92% 7.58% 5.55% -
  Horiz. % 203.14% 162.17% 141.88% 121.41% 113.55% 105.55% 100.00%
NOSH 316,959 247,333 247,038 247,500 248,333 247,523 248,124 4.16%
  YoY % 28.15% 0.12% -0.19% -0.34% 0.33% -0.24% -
  Horiz. % 127.74% 99.68% 99.56% 99.75% 100.08% 99.76% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.71 % 11.10 % 11.39 % 10.75 % 5.70 % 6.82 % 7.25 % 8.31%
  YoY % 5.50% -2.55% 5.95% 88.60% -16.42% -5.93% -
  Horiz. % 161.52% 153.10% 157.10% 148.28% 78.62% 94.07% 100.00%
ROE 3.14 % 3.10 % 4.42 % 4.52 % 2.75 % 3.03 % 3.43 % -1.46%
  YoY % 1.29% -29.86% -2.21% 64.36% -9.24% -11.66% -
  Horiz. % 91.55% 90.38% 128.86% 131.78% 80.17% 88.34% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.94 18.59 18.08 16.74 17.90 15.39 15.45 -1.70%
  YoY % -25.01% 2.82% 8.00% -6.48% 16.31% -0.39% -
  Horiz. % 90.23% 120.32% 117.02% 108.35% 115.86% 99.61% 100.00%
EPS 1.63 2.06 2.06 1.80 1.02 1.05 1.12 6.45%
  YoY % -20.87% 0.00% 14.44% 76.47% -2.86% -6.25% -
  Horiz. % 145.54% 183.93% 183.93% 160.71% 91.07% 93.75% 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 0.5200 0.5320 0.4660 0.3980 0.3710 0.3460 0.3270 8.03%
  YoY % -2.26% 14.16% 17.09% 7.28% 7.23% 5.81% -
  Horiz. % 159.02% 162.69% 142.51% 121.71% 113.46% 105.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.94 14.51 14.09 13.07 14.03 12.02 12.10 2.39%
  YoY % -3.93% 2.98% 7.80% -6.84% 16.72% -0.66% -
  Horiz. % 115.21% 119.92% 116.45% 108.02% 115.95% 99.34% 100.00%
EPS 1.63 1.29 1.61 1.41 0.80 0.82 0.88 10.81%
  YoY % 26.36% -19.88% 14.18% 76.25% -2.44% -6.82% -
  Horiz. % 185.23% 146.59% 182.95% 160.23% 90.91% 93.18% 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 0.5200 0.4151 0.3632 0.3108 0.2907 0.2702 0.2560 12.53%
  YoY % 25.27% 14.29% 16.86% 6.91% 7.59% 5.55% -
  Horiz. % 203.12% 162.15% 141.88% 121.41% 113.55% 105.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.1700 2.5900 2.2000 0.8200 0.4500 0.3700 0.3800 -
P/RPS 8.40 13.93 12.17 4.90 2.51 2.40 2.46 22.70%
  YoY % -39.70% 14.46% 148.37% 95.22% 4.58% -2.44% -
  Horiz. % 341.46% 566.26% 494.72% 199.19% 102.03% 97.56% 100.00%
P/EPS 71.73 157.28 106.80 45.56 44.12 35.24 33.93 13.28%
  YoY % -54.39% 47.27% 134.42% 3.26% 25.20% 3.86% -
  Horiz. % 211.41% 463.54% 314.77% 134.28% 130.03% 103.86% 100.00%
EY 1.39 0.64 0.94 2.20 2.27 2.84 2.95 -11.78%
  YoY % 117.19% -31.91% -57.27% -3.08% -20.07% -3.73% -
  Horiz. % 47.12% 21.69% 31.86% 74.58% 76.95% 96.27% 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 2.25 4.87 4.72 2.06 1.21 1.07 1.16 11.67%
  YoY % -53.80% 3.18% 129.13% 70.25% 13.08% -7.76% -
  Horiz. % 193.97% 419.83% 406.90% 177.59% 104.31% 92.24% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 09/11/18 05/05/17 05/05/16 11/05/15 29/04/14 27/05/13 25/05/12 -
Price 1.0600 2.6600 2.0000 1.0400 0.5100 0.3800 0.3600 -
P/RPS 7.61 14.31 11.06 6.21 2.85 2.47 2.33 21.80%
  YoY % -46.82% 29.39% 78.10% 117.89% 15.38% 6.01% -
  Horiz. % 326.61% 614.16% 474.68% 266.52% 122.32% 106.01% 100.00%
P/EPS 64.99 161.53 97.09 57.78 50.00 36.19 32.14 12.45%
  YoY % -59.77% 66.37% 68.03% 15.56% 38.16% 12.60% -
  Horiz. % 202.21% 502.58% 302.08% 179.78% 155.57% 112.60% 100.00%
EY 1.54 0.62 1.03 1.73 2.00 2.76 3.11 -11.05%
  YoY % 148.39% -39.81% -40.46% -13.50% -27.54% -11.25% -
  Horiz. % 49.52% 19.94% 33.12% 55.63% 64.31% 88.75% 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 2.04 5.00 4.29 2.61 1.37 1.10 1.10 10.84%
  YoY % -59.20% 16.55% 64.37% 90.51% 24.55% 0.00% -
  Horiz. % 185.45% 454.55% 390.00% 237.27% 124.55% 100.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

277  389  565  1200 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.255+0.03 
 MAHSING 1.39+0.15 
 LAMBO 0.0350.00 
 KTB 0.175+0.06 
 XOX 0.1250.00 
 LUSTER-WA 0.16+0.03 
 MLAB 0.03-0.005 
 AT 0.100.00 
 PHB 0.03+0.01 
 SALCON-WB 0.15+0.02 

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. A ZOOM Meeting With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. SUPERMAX - BEYOND GLOVES !!! freetospeak
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
PARTNERS & BROKERS