Highlights

[SLP] YoY TTM Result on 2018-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 09-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     31.64%    YoY -     -30.18%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 149,489 185,820 179,462 171,072 175,323 168,493 174,241 -2.52%
  YoY % -19.55% 3.54% 4.90% -2.42% 4.05% -3.30% -
  Horiz. % 85.79% 106.65% 103.00% 98.18% 100.62% 96.70% 100.00%
PBT 22,429 28,141 26,058 27,747 33,706 23,208 14,637 7.37%
  YoY % -20.30% 7.99% -6.09% -17.68% 45.23% 58.56% -
  Horiz. % 153.23% 192.26% 178.03% 189.57% 230.28% 158.56% 100.00%
Tax -4,834 -2,962 -4,809 -3,748 -6,168 -5,228 -3,292 6.61%
  YoY % -63.20% 38.41% -28.31% 39.23% -17.98% -58.81% -
  Horiz. % 146.84% 89.98% 146.08% 113.85% 187.36% 158.81% 100.00%
NP 17,595 25,179 21,249 23,999 27,538 17,980 11,345 7.58%
  YoY % -30.12% 18.49% -11.46% -12.85% 53.16% 58.48% -
  Horiz. % 155.09% 221.94% 187.30% 211.54% 242.73% 158.48% 100.00%
NP to SH 17,595 25,179 16,776 24,029 27,574 17,951 11,355 7.57%
  YoY % -30.12% 50.09% -30.18% -12.86% 53.61% 58.09% -
  Horiz. % 154.95% 221.74% 147.74% 211.62% 242.84% 158.09% 100.00%
Tax Rate 21.55 % 10.53 % 18.45 % 13.51 % 18.30 % 22.53 % 22.49 % -0.71%
  YoY % 104.65% -42.93% 36.57% -26.17% -18.77% 0.18% -
  Horiz. % 95.82% 46.82% 82.04% 60.07% 81.37% 100.18% 100.00%
Total Cost 131,894 160,641 158,213 147,073 147,785 150,513 162,896 -3.45%
  YoY % -17.90% 1.53% 7.57% -0.48% -1.81% -7.60% -
  Horiz. % 80.97% 98.62% 97.13% 90.29% 90.72% 92.40% 100.00%
Net Worth 188,591 185,104 175,278 74,111 121,299 101,239 92,162 12.66%
  YoY % 1.88% 5.61% 136.51% -38.90% 19.82% 9.85% -
  Horiz. % 204.63% 200.85% 190.19% 80.41% 131.62% 109.85% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 17,432 17,432 12,754 9,468 11,145 6,166 4,967 23.25%
  YoY % 0.00% 36.68% 34.71% -15.05% 80.73% 24.14% -
  Horiz. % 350.92% 350.92% 256.76% 190.60% 224.37% 124.14% 100.00%
Div Payout % 99.08 % 69.24 % 76.03 % 39.41 % 40.42 % 34.35 % 43.75 % 14.58%
  YoY % 43.10% -8.93% 92.92% -2.50% 17.67% -21.49% -
  Horiz. % 226.47% 158.26% 173.78% 90.08% 92.39% 78.51% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 188,591 185,104 175,278 74,111 121,299 101,239 92,162 12.66%
  YoY % 1.88% 5.61% 136.51% -38.90% 19.82% 9.85% -
  Horiz. % 204.63% 200.85% 190.19% 80.41% 131.62% 109.85% 100.00%
NOSH 316,959 316,959 316,959 136,737 247,551 247,528 248,415 4.14%
  YoY % 0.00% 0.00% 131.80% -44.76% 0.01% -0.36% -
  Horiz. % 127.59% 127.59% 127.59% 55.04% 99.65% 99.64% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 11.77 % 13.55 % 11.84 % 14.03 % 15.71 % 10.67 % 6.51 % 10.36%
  YoY % -13.14% 14.44% -15.61% -10.69% 47.24% 63.90% -
  Horiz. % 180.80% 208.14% 181.87% 215.51% 241.32% 163.90% 100.00%
ROE 9.33 % 13.60 % 9.57 % 32.42 % 22.73 % 17.73 % 12.32 % -4.52%
  YoY % -31.40% 42.11% -70.48% 42.63% 28.20% 43.91% -
  Horiz. % 75.73% 110.39% 77.68% 263.15% 184.50% 143.91% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 47.16 58.63 56.62 125.11 70.82 68.07 70.14 -6.40%
  YoY % -19.56% 3.55% -54.74% 76.66% 4.04% -2.95% -
  Horiz. % 67.24% 83.59% 80.72% 178.37% 100.97% 97.05% 100.00%
EPS 5.55 7.94 5.29 17.57 11.14 7.25 4.57 3.29%
  YoY % -30.10% 50.09% -69.89% 57.72% 53.66% 58.64% -
  Horiz. % 121.44% 173.74% 115.75% 384.46% 243.76% 158.64% 100.00%
DPS 5.50 5.50 4.02 6.92 4.50 2.50 2.00 18.35%
  YoY % 0.00% 36.82% -41.91% 53.78% 80.00% 25.00% -
  Horiz. % 275.00% 275.00% 201.00% 346.00% 225.00% 125.00% 100.00%
NAPS 0.5950 0.5840 0.5530 0.5420 0.4900 0.4090 0.3710 8.18%
  YoY % 1.88% 5.61% 2.03% 10.61% 19.80% 10.24% -
  Horiz. % 160.38% 157.41% 149.06% 146.09% 132.08% 110.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 47.16 58.63 56.62 53.97 55.31 53.16 54.97 -2.52%
  YoY % -19.56% 3.55% 4.91% -2.42% 4.04% -3.29% -
  Horiz. % 85.79% 106.66% 103.00% 98.18% 100.62% 96.71% 100.00%
EPS 5.55 7.94 5.29 7.58 8.70 5.66 3.58 7.57%
  YoY % -30.10% 50.09% -30.21% -12.87% 53.71% 58.10% -
  Horiz. % 155.03% 221.79% 147.77% 211.73% 243.02% 158.10% 100.00%
DPS 5.50 5.50 4.02 2.99 3.52 1.95 1.57 23.21%
  YoY % 0.00% 36.82% 34.45% -15.06% 80.51% 24.20% -
  Horiz. % 350.32% 350.32% 256.05% 190.45% 224.20% 124.20% 100.00%
NAPS 0.5950 0.5840 0.5530 0.2338 0.3827 0.3194 0.2908 12.66%
  YoY % 1.88% 5.61% 136.53% -38.91% 19.82% 9.83% -
  Horiz. % 204.61% 200.83% 190.17% 80.40% 131.60% 109.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.8300 1.3000 0.8400 2.4100 3.0000 1.4400 0.4900 -
P/RPS 1.76 2.22 1.48 1.93 4.24 2.12 0.70 16.59%
  YoY % -20.72% 50.00% -23.32% -54.48% 100.00% 202.86% -
  Horiz. % 251.43% 317.14% 211.43% 275.71% 605.71% 302.86% 100.00%
P/EPS 14.95 16.36 15.87 13.71 26.93 19.86 10.72 5.69%
  YoY % -8.62% 3.09% 15.75% -49.09% 35.60% 85.26% -
  Horiz. % 139.46% 152.61% 148.04% 127.89% 251.21% 185.26% 100.00%
EY 6.69 6.11 6.30 7.29 3.71 5.04 9.33 -5.39%
  YoY % 9.49% -3.02% -13.58% 96.50% -26.39% -45.98% -
  Horiz. % 71.70% 65.49% 67.52% 78.14% 39.76% 54.02% 100.00%
DY 6.63 4.23 4.79 2.87 1.50 1.74 4.08 8.42%
  YoY % 56.74% -11.69% 66.90% 91.33% -13.79% -57.35% -
  Horiz. % 162.50% 103.68% 117.40% 70.34% 36.76% 42.65% 100.00%
P/NAPS 1.39 2.23 1.52 4.45 6.12 3.52 1.32 0.86%
  YoY % -37.67% 46.71% -65.84% -27.29% 73.86% 166.67% -
  Horiz. % 105.30% 168.94% 115.15% 337.12% 463.64% 266.67% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 07/08/20 02/08/19 09/11/18 04/08/17 05/08/16 07/08/15 07/08/14 -
Price 1.0800 1.2500 1.0600 2.4100 3.0000 1.4500 0.5500 -
P/RPS 2.29 2.13 1.87 1.93 4.24 2.13 0.78 19.64%
  YoY % 7.51% 13.90% -3.11% -54.48% 99.06% 173.08% -
  Horiz. % 293.59% 273.08% 239.74% 247.44% 543.59% 273.08% 100.00%
P/EPS 19.46 15.74 20.03 13.71 26.93 19.99 12.03 8.34%
  YoY % 23.63% -21.42% 46.10% -49.09% 34.72% 66.17% -
  Horiz. % 161.76% 130.84% 166.50% 113.97% 223.86% 166.17% 100.00%
EY 5.14 6.36 4.99 7.29 3.71 5.00 8.31 -7.69%
  YoY % -19.18% 27.45% -31.55% 96.50% -25.80% -39.83% -
  Horiz. % 61.85% 76.53% 60.05% 87.73% 44.65% 60.17% 100.00%
DY 5.09 4.40 3.80 2.87 1.50 1.72 3.64 5.74%
  YoY % 15.68% 15.79% 32.40% 91.33% -12.79% -52.75% -
  Horiz. % 139.84% 120.88% 104.40% 78.85% 41.21% 47.25% 100.00%
P/NAPS 1.82 2.14 1.92 4.45 6.12 3.55 1.48 3.50%
  YoY % -14.95% 11.46% -56.85% -27.29% 72.39% 139.86% -
  Horiz. % 122.97% 144.59% 129.73% 300.68% 413.51% 239.86% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS