Highlights

[SLP] YoY TTM Result on 2014-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 07-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     1.61%    YoY -     29.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 171,072 175,323 168,493 174,241 151,827 151,698 151,123 2.09%
  YoY % -2.42% 4.05% -3.30% 14.76% 0.09% 0.38% -
  Horiz. % 113.20% 116.01% 111.49% 115.30% 100.47% 100.38% 100.00%
PBT 27,747 33,706 23,208 14,637 11,846 10,806 8,977 20.67%
  YoY % -17.68% 45.23% 58.56% 23.56% 9.62% 20.37% -
  Horiz. % 309.09% 375.47% 258.53% 163.05% 131.96% 120.37% 100.00%
Tax -3,748 -6,168 -5,228 -3,292 -3,081 -3,157 -868 27.58%
  YoY % 39.23% -17.98% -58.81% -6.85% 2.41% -263.71% -
  Horiz. % 431.80% 710.60% 602.30% 379.26% 354.95% 363.71% 100.00%
NP 23,999 27,538 17,980 11,345 8,765 7,649 8,109 19.80%
  YoY % -12.85% 53.16% 58.48% 29.44% 14.59% -5.67% -
  Horiz. % 295.96% 339.60% 221.73% 139.91% 108.09% 94.33% 100.00%
NP to SH 24,029 27,574 17,951 11,355 8,769 7,663 8,119 19.80%
  YoY % -12.86% 53.61% 58.09% 29.49% 14.43% -5.62% -
  Horiz. % 295.96% 339.62% 221.10% 139.86% 108.01% 94.38% 100.00%
Tax Rate 13.51 % 18.30 % 22.53 % 22.49 % 26.01 % 29.22 % 9.67 % 5.73%
  YoY % -26.17% -18.77% 0.18% -13.53% -10.99% 202.17% -
  Horiz. % 139.71% 189.25% 232.99% 232.57% 268.98% 302.17% 100.00%
Total Cost 147,073 147,785 150,513 162,896 143,062 144,049 143,014 0.47%
  YoY % -0.48% -1.81% -7.60% 13.86% -0.69% 0.72% -
  Horiz. % 102.84% 103.34% 105.24% 113.90% 100.03% 100.72% 100.00%
Net Worth 74,111 121,299 101,239 92,162 85,479 81,251 77,632 -0.77%
  YoY % -38.90% 19.82% 9.85% 7.82% 5.20% 4.66% -
  Horiz. % 95.46% 156.25% 130.41% 118.72% 110.11% 104.66% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 9,468 11,145 6,166 4,967 4,967 7,449 4,947 11.42%
  YoY % -15.05% 80.73% 24.14% 0.01% -33.32% 50.58% -
  Horiz. % 191.39% 225.30% 124.66% 100.41% 100.40% 150.58% 100.00%
Div Payout % 39.41 % 40.42 % 34.35 % 43.75 % 56.64 % 97.21 % 60.93 % -7.00%
  YoY % -2.50% 17.67% -21.49% -22.76% -41.73% 59.54% -
  Horiz. % 64.68% 66.34% 56.38% 71.80% 92.96% 159.54% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 74,111 121,299 101,239 92,162 85,479 81,251 77,632 -0.77%
  YoY % -38.90% 19.82% 9.85% 7.82% 5.20% 4.66% -
  Horiz. % 95.46% 156.25% 130.41% 118.72% 110.11% 104.66% 100.00%
NOSH 136,737 247,551 247,528 248,415 247,765 247,719 248,028 -9.44%
  YoY % -44.76% 0.01% -0.36% 0.26% 0.02% -0.12% -
  Horiz. % 55.13% 99.81% 99.80% 100.16% 99.89% 99.88% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 14.03 % 15.71 % 10.67 % 6.51 % 5.77 % 5.04 % 5.37 % 17.34%
  YoY % -10.69% 47.24% 63.90% 12.82% 14.48% -6.15% -
  Horiz. % 261.27% 292.55% 198.70% 121.23% 107.45% 93.85% 100.00%
ROE 32.42 % 22.73 % 17.73 % 12.32 % 10.26 % 9.43 % 10.46 % 20.73%
  YoY % 42.63% 28.20% 43.91% 20.08% 8.80% -9.85% -
  Horiz. % 309.94% 217.30% 169.50% 117.78% 98.09% 90.15% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 125.11 70.82 68.07 70.14 61.28 61.24 60.93 12.73%
  YoY % 76.66% 4.04% -2.95% 14.46% 0.07% 0.51% -
  Horiz. % 205.33% 116.23% 111.72% 115.12% 100.57% 100.51% 100.00%
EPS 17.57 11.14 7.25 4.57 3.54 3.09 3.27 32.31%
  YoY % 57.72% 53.66% 58.64% 29.10% 14.56% -5.50% -
  Horiz. % 537.31% 340.67% 221.71% 139.76% 108.26% 94.50% 100.00%
DPS 6.92 4.50 2.50 2.00 2.00 3.00 2.00 22.96%
  YoY % 53.78% 80.00% 25.00% 0.00% -33.33% 50.00% -
  Horiz. % 346.00% 225.00% 125.00% 100.00% 100.00% 150.00% 100.00%
NAPS 0.5420 0.4900 0.4090 0.3710 0.3450 0.3280 0.3130 9.57%
  YoY % 10.61% 19.80% 10.24% 7.54% 5.18% 4.79% -
  Horiz. % 173.16% 156.55% 130.67% 118.53% 110.22% 104.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 53.97 55.31 53.16 54.97 47.90 47.86 47.68 2.08%
  YoY % -2.42% 4.04% -3.29% 14.76% 0.08% 0.38% -
  Horiz. % 113.19% 116.00% 111.49% 115.29% 100.46% 100.38% 100.00%
EPS 7.58 8.70 5.66 3.58 2.77 2.42 2.56 19.81%
  YoY % -12.87% 53.71% 58.10% 29.24% 14.46% -5.47% -
  Horiz. % 296.09% 339.84% 221.09% 139.84% 108.20% 94.53% 100.00%
DPS 2.99 3.52 1.95 1.57 1.57 2.35 1.56 11.44%
  YoY % -15.06% 80.51% 24.20% 0.00% -33.19% 50.64% -
  Horiz. % 191.67% 225.64% 125.00% 100.64% 100.64% 150.64% 100.00%
NAPS 0.2338 0.3827 0.3194 0.2908 0.2697 0.2563 0.2449 -0.77%
  YoY % -38.91% 19.82% 9.83% 7.82% 5.23% 4.65% -
  Horiz. % 95.47% 156.27% 130.42% 118.74% 110.13% 104.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.4100 3.0000 1.4400 0.4900 0.3750 0.3800 0.3700 -
P/RPS 1.93 4.24 2.12 0.70 0.61 0.62 0.61 21.14%
  YoY % -54.48% 100.00% 202.86% 14.75% -1.61% 1.64% -
  Horiz. % 316.39% 695.08% 347.54% 114.75% 100.00% 101.64% 100.00%
P/EPS 13.71 26.93 19.86 10.72 10.60 12.28 11.30 3.27%
  YoY % -49.09% 35.60% 85.26% 1.13% -13.68% 8.67% -
  Horiz. % 121.33% 238.32% 175.75% 94.87% 93.81% 108.67% 100.00%
EY 7.29 3.71 5.04 9.33 9.44 8.14 8.85 -3.18%
  YoY % 96.50% -26.39% -45.98% -1.17% 15.97% -8.02% -
  Horiz. % 82.37% 41.92% 56.95% 105.42% 106.67% 91.98% 100.00%
DY 2.87 1.50 1.74 4.08 5.33 7.89 5.41 -10.02%
  YoY % 91.33% -13.79% -57.35% -23.45% -32.45% 45.84% -
  Horiz. % 53.05% 27.73% 32.16% 75.42% 98.52% 145.84% 100.00%
P/NAPS 4.45 6.12 3.52 1.32 1.09 1.16 1.18 24.74%
  YoY % -27.29% 73.86% 166.67% 21.10% -6.03% -1.69% -
  Horiz. % 377.12% 518.64% 298.31% 111.86% 92.37% 98.31% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 04/08/17 05/08/16 07/08/15 07/08/14 19/08/13 17/08/12 24/08/11 -
Price 2.4100 3.0000 1.4500 0.5500 0.3950 0.3900 0.3400 -
P/RPS 1.93 4.24 2.13 0.78 0.64 0.64 0.56 22.88%
  YoY % -54.48% 99.06% 173.08% 21.87% 0.00% 14.29% -
  Horiz. % 344.64% 757.14% 380.36% 139.29% 114.29% 114.29% 100.00%
P/EPS 13.71 26.93 19.99 12.03 11.16 12.61 10.39 4.73%
  YoY % -49.09% 34.72% 66.17% 7.80% -11.50% 21.37% -
  Horiz. % 131.95% 259.19% 192.40% 115.78% 107.41% 121.37% 100.00%
EY 7.29 3.71 5.00 8.31 8.96 7.93 9.63 -4.53%
  YoY % 96.50% -25.80% -39.83% -7.25% 12.99% -17.65% -
  Horiz. % 75.70% 38.53% 51.92% 86.29% 93.04% 82.35% 100.00%
DY 2.87 1.50 1.72 3.64 5.06 7.69 5.88 -11.26%
  YoY % 91.33% -12.79% -52.75% -28.06% -34.20% 30.78% -
  Horiz. % 48.81% 25.51% 29.25% 61.90% 86.05% 130.78% 100.00%
P/NAPS 4.45 6.12 3.55 1.48 1.14 1.19 1.09 26.39%
  YoY % -27.29% 72.39% 139.86% 29.82% -4.20% 9.17% -
  Horiz. % 408.26% 561.47% 325.69% 135.78% 104.59% 109.17% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers