Highlights

[SLP] YoY TTM Result on 2014-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 07-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -8.09%    YoY -     -1.79%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 175,962 173,627 166,994 175,298 157,007 152,184 149,587 2.74%
  YoY % 1.34% 3.97% -4.74% 11.65% 3.17% 1.74% -
  Horiz. % 117.63% 116.07% 111.64% 117.19% 104.96% 101.74% 100.00%
PBT 26,258 28,998 30,776 13,642 13,940 12,335 8,261 21.24%
  YoY % -9.45% -5.78% 125.60% -2.14% 13.01% 49.32% -
  Horiz. % 317.85% 351.02% 372.55% 165.14% 168.74% 149.32% 100.00%
Tax -3,748 -4,647 -6,539 -3,216 -3,318 -3,980 -681 32.84%
  YoY % 19.35% 28.93% -103.33% 3.07% 16.63% -484.43% -
  Horiz. % 550.37% 682.38% 960.21% 472.25% 487.22% 584.43% 100.00%
NP 22,510 24,351 24,237 10,426 10,622 8,355 7,580 19.87%
  YoY % -7.56% 0.47% 132.47% -1.85% 27.13% 10.22% -
  Horiz. % 296.97% 321.25% 319.75% 137.55% 140.13% 110.22% 100.00%
NP to SH 21,224 24,387 24,208 10,436 10,626 8,369 7,590 18.68%
  YoY % -12.97% 0.74% 131.97% -1.79% 26.97% 10.26% -
  Horiz. % 279.63% 321.30% 318.95% 137.50% 140.00% 110.26% 100.00%
Tax Rate 14.27 % 16.03 % 21.25 % 23.57 % 23.80 % 32.27 % 8.24 % 9.58%
  YoY % -10.98% -24.56% -9.84% -0.97% -26.25% 291.63% -
  Horiz. % 173.18% 194.54% 257.89% 286.04% 288.83% 391.63% 100.00%
Total Cost 153,452 149,276 142,757 164,872 146,385 143,829 142,007 1.30%
  YoY % 2.80% 4.57% -13.41% 12.63% 1.78% 1.28% -
  Horiz. % 108.06% 105.12% 100.53% 116.10% 103.08% 101.28% 100.00%
Net Worth 140,353 123,585 110,467 92,292 86,991 80,684 76,734 10.58%
  YoY % 13.57% 11.87% 19.69% 6.09% 7.82% 5.15% -
  Horiz. % 182.91% 161.06% 143.96% 120.27% 113.37% 105.15% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 9,652 11,146 9,873 4,967 4,967 4,965 4,968 11.69%
  YoY % -13.40% 12.89% 98.76% 0.01% 0.02% -0.05% -
  Horiz. % 194.28% 224.35% 198.74% 99.99% 99.97% 99.95% 100.00%
Div Payout % 45.48 % 45.71 % 40.79 % 47.60 % 46.74 % 59.34 % 65.46 % -5.88%
  YoY % -0.50% 12.06% -14.31% 1.84% -21.23% -9.35% -
  Horiz. % 69.48% 69.83% 62.31% 72.72% 71.40% 90.65% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 140,353 123,585 110,467 92,292 86,991 80,684 76,734 10.58%
  YoY % 13.57% 11.87% 19.69% 6.09% 7.82% 5.15% -
  Horiz. % 182.91% 161.06% 143.96% 120.27% 113.37% 105.15% 100.00%
NOSH 259,434 247,171 247,131 246,771 247,134 246,741 248,333 0.73%
  YoY % 4.96% 0.02% 0.15% -0.15% 0.16% -0.64% -
  Horiz. % 104.47% 99.53% 99.52% 99.37% 99.52% 99.36% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.79 % 14.02 % 14.51 % 5.95 % 6.77 % 5.49 % 5.07 % 16.66%
  YoY % -8.77% -3.38% 143.87% -12.11% 23.32% 8.28% -
  Horiz. % 252.27% 276.53% 286.19% 117.36% 133.53% 108.28% 100.00%
ROE 15.12 % 19.73 % 21.91 % 11.31 % 12.22 % 10.37 % 9.89 % 7.32%
  YoY % -23.37% -9.95% 93.72% -7.45% 17.84% 4.85% -
  Horiz. % 152.88% 199.49% 221.54% 114.36% 123.56% 104.85% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 67.83 70.25 67.57 71.04 63.53 61.68 60.24 2.00%
  YoY % -3.44% 3.97% -4.88% 11.82% 3.00% 2.39% -
  Horiz. % 112.60% 116.62% 112.17% 117.93% 105.46% 102.39% 100.00%
EPS 8.18 9.87 9.80 4.23 4.30 3.39 3.06 17.79%
  YoY % -17.12% 0.71% 131.68% -1.63% 26.84% 10.78% -
  Horiz. % 267.32% 322.55% 320.26% 138.24% 140.52% 110.78% 100.00%
DPS 3.72 4.50 4.00 2.00 2.00 2.00 2.00 10.89%
  YoY % -17.33% 12.50% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 186.00% 225.00% 200.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5410 0.5000 0.4470 0.3740 0.3520 0.3270 0.3090 9.77%
  YoY % 8.20% 11.86% 19.52% 6.25% 7.65% 5.83% -
  Horiz. % 175.08% 161.81% 144.66% 121.04% 113.92% 105.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 55.52 54.78 52.69 55.31 49.54 48.01 47.19 2.74%
  YoY % 1.35% 3.97% -4.74% 11.65% 3.19% 1.74% -
  Horiz. % 117.65% 116.08% 111.66% 117.21% 104.98% 101.74% 100.00%
EPS 6.70 7.69 7.64 3.29 3.35 2.64 2.39 18.73%
  YoY % -12.87% 0.65% 132.22% -1.79% 26.89% 10.46% -
  Horiz. % 280.33% 321.76% 319.67% 137.66% 140.17% 110.46% 100.00%
DPS 3.05 3.52 3.12 1.57 1.57 1.57 1.57 11.69%
  YoY % -13.35% 12.82% 98.73% 0.00% 0.00% 0.00% -
  Horiz. % 194.27% 224.20% 198.73% 100.00% 100.00% 100.00% 100.00%
NAPS 0.4428 0.3899 0.3485 0.2912 0.2745 0.2546 0.2421 10.58%
  YoY % 13.57% 11.88% 19.68% 6.08% 7.82% 5.16% -
  Horiz. % 182.90% 161.05% 143.95% 120.28% 113.38% 105.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.9000 2.3400 1.6700 0.6400 0.4000 0.3700 0.3400 -
P/RPS 2.80 3.33 2.47 0.90 0.63 0.60 0.56 30.73%
  YoY % -15.92% 34.82% 174.44% 42.86% 5.00% 7.14% -
  Horiz. % 500.00% 594.64% 441.07% 160.71% 112.50% 107.14% 100.00%
P/EPS 23.22 23.72 17.05 15.13 9.30 10.91 11.12 13.04%
  YoY % -2.11% 39.12% 12.69% 62.69% -14.76% -1.89% -
  Horiz. % 208.81% 213.31% 153.33% 136.06% 83.63% 98.11% 100.00%
EY 4.31 4.22 5.87 6.61 10.75 9.17 8.99 -11.52%
  YoY % 2.13% -28.11% -11.20% -38.51% 17.23% 2.00% -
  Horiz. % 47.94% 46.94% 65.29% 73.53% 119.58% 102.00% 100.00%
DY 1.96 1.92 2.40 3.13 5.00 5.41 5.88 -16.72%
  YoY % 2.08% -20.00% -23.32% -37.40% -7.58% -7.99% -
  Horiz. % 33.33% 32.65% 40.82% 53.23% 85.03% 92.01% 100.00%
P/NAPS 3.51 4.68 3.74 1.71 1.14 1.13 1.10 21.31%
  YoY % -25.00% 25.13% 118.71% 50.00% 0.88% 2.73% -
  Horiz. % 319.09% 425.45% 340.00% 155.45% 103.64% 102.73% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 03/11/17 04/11/16 06/11/15 07/11/14 15/11/13 09/11/12 25/11/11 -
Price 1.8500 2.3900 1.8600 0.7400 0.4000 0.3700 0.3700 -
P/RPS 2.73 3.40 2.75 1.04 0.63 0.60 0.61 28.34%
  YoY % -19.71% 23.64% 164.42% 65.08% 5.00% -1.64% -
  Horiz. % 447.54% 557.38% 450.82% 170.49% 103.28% 98.36% 100.00%
P/EPS 22.61 24.22 18.99 17.50 9.30 10.91 12.11 10.96%
  YoY % -6.65% 27.54% 8.51% 88.17% -14.76% -9.91% -
  Horiz. % 186.71% 200.00% 156.81% 144.51% 76.80% 90.09% 100.00%
EY 4.42 4.13 5.27 5.71 10.75 9.17 8.26 -9.89%
  YoY % 7.02% -21.63% -7.71% -46.88% 17.23% 11.02% -
  Horiz. % 53.51% 50.00% 63.80% 69.13% 130.15% 111.02% 100.00%
DY 2.01 1.88 2.15 2.70 5.00 5.41 5.41 -15.20%
  YoY % 6.91% -12.56% -20.37% -46.00% -7.58% 0.00% -
  Horiz. % 37.15% 34.75% 39.74% 49.91% 92.42% 100.00% 100.00%
P/NAPS 3.42 4.78 4.16 1.98 1.14 1.13 1.20 19.05%
  YoY % -28.45% 14.90% 110.10% 73.68% 0.88% -5.83% -
  Horiz. % 285.00% 398.33% 346.67% 165.00% 95.00% 94.17% 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.
 


 

252  205  527  1284 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 SAPNRG 0.275+0.005 
 KNM 0.46+0.015 
 ISTONE 0.25+0.025 
 HSI-C7F 0.335+0.02 
 KNM-WB 0.20+0.015 
 MTAG 0.45+0.01 
 VELESTO 0.34+0.01 
 GPACKET-WB 0.3150.00 
 HSI-H8B 0.22-0.025 

TOP ARTICLES

1. OPCOM & NETX: CORE WINNERS OF THE DIGITAL ECONOMY IN LATEST MALAYSIA'S BUDGET, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Malaysia Stock Analysis – OCK (0172) Louis Yap Investment
3. AirAsia’s Santan Restaurant Is Opening at Mid Valley Megamall Good Articles to Share
4. EVERYONE HAS OVERLOOKED THIS NEXT RALLY STOCK AFTER I-STONE! smartinvestment2030
5. HDD STOCK MADE IMPRESSIVE GAIN. Top Pick Of The Day
6. [转贴] MAGNI一天爆跌60%,天哥我这次给你害死了!! ~ 第一天 Good Articles to Share
7. [12Invest] 壹贰讲股 - 浅谈Dayang Enterprise Holdings Berhad(5141) [12Invest] - 壹贰讲股
8. [转贴] [Facebook live video:浅谈KNM Group bhd (KNM)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers