Highlights

[SLP] YoY TTM Result on 2015-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 06-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     34.86%    YoY -     131.97%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 185,778 175,962 173,627 166,994 175,298 157,007 152,184 3.38%
  YoY % 5.58% 1.34% 3.97% -4.74% 11.65% 3.17% -
  Horiz. % 122.07% 115.62% 114.09% 109.73% 115.19% 103.17% 100.00%
PBT 28,487 26,258 28,998 30,776 13,642 13,940 12,335 14.96%
  YoY % 8.49% -9.45% -5.78% 125.60% -2.14% 13.01% -
  Horiz. % 230.94% 212.87% 235.09% 249.50% 110.60% 113.01% 100.00%
Tax -5,725 -3,748 -4,647 -6,539 -3,216 -3,318 -3,980 6.24%
  YoY % -52.75% 19.35% 28.93% -103.33% 3.07% 16.63% -
  Horiz. % 143.84% 94.17% 116.76% 164.30% 80.80% 83.37% 100.00%
NP 22,762 22,510 24,351 24,237 10,426 10,622 8,355 18.17%
  YoY % 1.12% -7.56% 0.47% 132.47% -1.85% 27.13% -
  Horiz. % 272.44% 269.42% 291.45% 290.09% 124.79% 127.13% 100.00%
NP to SH 19,605 21,224 24,387 24,208 10,436 10,626 8,369 15.24%
  YoY % -7.63% -12.97% 0.74% 131.97% -1.79% 26.97% -
  Horiz. % 234.26% 253.60% 291.40% 289.26% 124.70% 126.97% 100.00%
Tax Rate 20.10 % 14.27 % 16.03 % 21.25 % 23.57 % 23.80 % 32.27 % -7.58%
  YoY % 40.85% -10.98% -24.56% -9.84% -0.97% -26.25% -
  Horiz. % 62.29% 44.22% 49.67% 65.85% 73.04% 73.75% 100.00%
Total Cost 163,016 153,452 149,276 142,757 164,872 146,385 143,829 2.11%
  YoY % 6.23% 2.80% 4.57% -13.41% 12.63% 1.78% -
  Horiz. % 113.34% 106.69% 103.79% 99.25% 114.63% 101.78% 100.00%
Net Worth 178,765 140,353 123,585 110,467 92,292 86,991 80,684 14.17%
  YoY % 27.37% 13.57% 11.87% 19.69% 6.09% 7.82% -
  Horiz. % 221.56% 173.95% 153.17% 136.91% 114.39% 107.82% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 13,617 9,652 11,146 9,873 4,967 4,967 4,965 18.30%
  YoY % 41.08% -13.40% 12.89% 98.76% 0.01% 0.02% -
  Horiz. % 274.23% 194.38% 224.46% 198.83% 100.04% 100.02% 100.00%
Div Payout % 69.46 % 45.48 % 45.71 % 40.79 % 47.60 % 46.74 % 59.34 % 2.66%
  YoY % 52.73% -0.50% 12.06% -14.31% 1.84% -21.23% -
  Horiz. % 117.05% 76.64% 77.03% 68.74% 80.22% 78.77% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 178,765 140,353 123,585 110,467 92,292 86,991 80,684 14.17%
  YoY % 27.37% 13.57% 11.87% 19.69% 6.09% 7.82% -
  Horiz. % 221.56% 173.95% 153.17% 136.91% 114.39% 107.82% 100.00%
NOSH 316,959 259,434 247,171 247,131 246,771 247,134 246,741 4.26%
  YoY % 22.17% 4.96% 0.02% 0.15% -0.15% 0.16% -
  Horiz. % 128.46% 105.14% 100.17% 100.16% 100.01% 100.16% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.25 % 12.79 % 14.02 % 14.51 % 5.95 % 6.77 % 5.49 % 14.31%
  YoY % -4.22% -8.77% -3.38% 143.87% -12.11% 23.32% -
  Horiz. % 223.13% 232.97% 255.37% 264.30% 108.38% 123.32% 100.00%
ROE 10.97 % 15.12 % 19.73 % 21.91 % 11.31 % 12.22 % 10.37 % 0.94%
  YoY % -27.45% -23.37% -9.95% 93.72% -7.45% 17.84% -
  Horiz. % 105.79% 145.81% 190.26% 211.28% 109.06% 117.84% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 58.61 67.83 70.25 67.57 71.04 63.53 61.68 -0.85%
  YoY % -13.59% -3.44% 3.97% -4.88% 11.82% 3.00% -
  Horiz. % 95.02% 109.97% 113.89% 109.55% 115.18% 103.00% 100.00%
EPS 6.19 8.18 9.87 9.80 4.23 4.30 3.39 10.55%
  YoY % -24.33% -17.12% 0.71% 131.68% -1.63% 26.84% -
  Horiz. % 182.60% 241.30% 291.15% 289.09% 124.78% 126.84% 100.00%
DPS 4.30 3.72 4.50 4.00 2.00 2.00 2.00 13.60%
  YoY % 15.59% -17.33% 12.50% 100.00% 0.00% 0.00% -
  Horiz. % 215.00% 186.00% 225.00% 200.00% 100.00% 100.00% 100.00%
NAPS 0.5640 0.5410 0.5000 0.4470 0.3740 0.3520 0.3270 9.51%
  YoY % 4.25% 8.20% 11.86% 19.52% 6.25% 7.65% -
  Horiz. % 172.48% 165.44% 152.91% 136.70% 114.37% 107.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 58.61 55.52 54.78 52.69 55.31 49.54 48.01 3.38%
  YoY % 5.57% 1.35% 3.97% -4.74% 11.65% 3.19% -
  Horiz. % 122.08% 115.64% 114.10% 109.75% 115.21% 103.19% 100.00%
EPS 6.19 6.70 7.69 7.64 3.29 3.35 2.64 15.25%
  YoY % -7.61% -12.87% 0.65% 132.22% -1.79% 26.89% -
  Horiz. % 234.47% 253.79% 291.29% 289.39% 124.62% 126.89% 100.00%
DPS 4.30 3.05 3.52 3.12 1.57 1.57 1.57 18.28%
  YoY % 40.98% -13.35% 12.82% 98.73% 0.00% 0.00% -
  Horiz. % 273.89% 194.27% 224.20% 198.73% 100.00% 100.00% 100.00%
NAPS 0.5640 0.4428 0.3899 0.3485 0.2912 0.2745 0.2546 14.17%
  YoY % 27.37% 13.57% 11.88% 19.68% 6.08% 7.82% -
  Horiz. % 221.52% 173.92% 153.14% 136.88% 114.38% 107.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.1200 1.9000 2.3400 1.6700 0.6400 0.4000 0.3700 -
P/RPS 1.91 2.80 3.33 2.47 0.90 0.63 0.60 21.28%
  YoY % -31.79% -15.92% 34.82% 174.44% 42.86% 5.00% -
  Horiz. % 318.33% 466.67% 555.00% 411.67% 150.00% 105.00% 100.00%
P/EPS 18.11 23.22 23.72 17.05 15.13 9.30 10.91 8.81%
  YoY % -22.01% -2.11% 39.12% 12.69% 62.69% -14.76% -
  Horiz. % 165.99% 212.83% 217.42% 156.28% 138.68% 85.24% 100.00%
EY 5.52 4.31 4.22 5.87 6.61 10.75 9.17 -8.11%
  YoY % 28.07% 2.13% -28.11% -11.20% -38.51% 17.23% -
  Horiz. % 60.20% 47.00% 46.02% 64.01% 72.08% 117.23% 100.00%
DY 3.84 1.96 1.92 2.40 3.13 5.00 5.41 -5.55%
  YoY % 95.92% 2.08% -20.00% -23.32% -37.40% -7.58% -
  Horiz. % 70.98% 36.23% 35.49% 44.36% 57.86% 92.42% 100.00%
P/NAPS 1.99 3.51 4.68 3.74 1.71 1.14 1.13 9.89%
  YoY % -43.30% -25.00% 25.13% 118.71% 50.00% 0.88% -
  Horiz. % 176.11% 310.62% 414.16% 330.97% 151.33% 100.88% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 09/11/18 03/11/17 04/11/16 06/11/15 07/11/14 15/11/13 09/11/12 -
Price 1.0600 1.8500 2.3900 1.8600 0.7400 0.4000 0.3700 -
P/RPS 1.81 2.73 3.40 2.75 1.04 0.63 0.60 20.19%
  YoY % -33.70% -19.71% 23.64% 164.42% 65.08% 5.00% -
  Horiz. % 301.67% 455.00% 566.67% 458.33% 173.33% 105.00% 100.00%
P/EPS 17.14 22.61 24.22 18.99 17.50 9.30 10.91 7.82%
  YoY % -24.19% -6.65% 27.54% 8.51% 88.17% -14.76% -
  Horiz. % 157.10% 207.24% 222.00% 174.06% 160.40% 85.24% 100.00%
EY 5.84 4.42 4.13 5.27 5.71 10.75 9.17 -7.24%
  YoY % 32.13% 7.02% -21.63% -7.71% -46.88% 17.23% -
  Horiz. % 63.69% 48.20% 45.04% 57.47% 62.27% 117.23% 100.00%
DY 4.05 2.01 1.88 2.15 2.70 5.00 5.41 -4.71%
  YoY % 101.49% 6.91% -12.56% -20.37% -46.00% -7.58% -
  Horiz. % 74.86% 37.15% 34.75% 39.74% 49.91% 92.42% 100.00%
P/NAPS 1.88 3.42 4.78 4.16 1.98 1.14 1.13 8.85%
  YoY % -45.03% -28.45% 14.90% 110.10% 73.68% 0.88% -
  Horiz. % 166.37% 302.65% 423.01% 368.14% 175.22% 100.88% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers