Highlights

[SLP] YoY TTM Result on 2016-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 04-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -11.56%    YoY -     0.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 176,262 185,778 175,962 173,627 166,994 175,298 157,007 1.95%
  YoY % -5.12% 5.58% 1.34% 3.97% -4.74% 11.65% -
  Horiz. % 112.26% 118.32% 112.07% 110.59% 106.36% 111.65% 100.00%
PBT 27,068 28,487 26,258 28,998 30,776 13,642 13,940 11.69%
  YoY % -4.98% 8.49% -9.45% -5.78% 125.60% -2.14% -
  Horiz. % 194.18% 204.35% 188.36% 208.02% 220.77% 97.86% 100.00%
Tax -2,457 -5,725 -3,748 -4,647 -6,539 -3,216 -3,318 -4.88%
  YoY % 57.08% -52.75% 19.35% 28.93% -103.33% 3.07% -
  Horiz. % 74.05% 172.54% 112.96% 140.05% 197.08% 96.93% 100.00%
NP 24,611 22,762 22,510 24,351 24,237 10,426 10,622 15.03%
  YoY % 8.12% 1.12% -7.56% 0.47% 132.47% -1.85% -
  Horiz. % 231.70% 214.29% 211.92% 229.25% 228.18% 98.15% 100.00%
NP to SH 24,611 19,605 21,224 24,387 24,208 10,436 10,626 15.02%
  YoY % 25.53% -7.63% -12.97% 0.74% 131.97% -1.79% -
  Horiz. % 231.61% 184.50% 199.74% 229.50% 227.82% 98.21% 100.00%
Tax Rate 9.08 % 20.10 % 14.27 % 16.03 % 21.25 % 23.57 % 23.80 % -14.83%
  YoY % -54.83% 40.85% -10.98% -24.56% -9.84% -0.97% -
  Horiz. % 38.15% 84.45% 59.96% 67.35% 89.29% 99.03% 100.00%
Total Cost 151,651 163,016 153,452 149,276 142,757 164,872 146,385 0.59%
  YoY % -6.97% 6.23% 2.80% 4.57% -13.41% 12.63% -
  Horiz. % 103.60% 111.36% 104.83% 101.97% 97.52% 112.63% 100.00%
Net Worth 187,006 178,765 140,353 123,585 110,467 92,292 86,991 13.60%
  YoY % 4.61% 27.37% 13.57% 11.87% 19.69% 6.09% -
  Horiz. % 214.97% 205.50% 161.34% 142.07% 126.99% 106.09% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 17,432 13,617 9,652 11,146 9,873 4,967 4,967 23.26%
  YoY % 28.01% 41.08% -13.40% 12.89% 98.76% 0.01% -
  Horiz. % 350.97% 274.16% 194.33% 224.41% 198.79% 100.01% 100.00%
Div Payout % 70.83 % 69.46 % 45.48 % 45.71 % 40.79 % 47.60 % 46.74 % 7.17%
  YoY % 1.97% 52.73% -0.50% 12.06% -14.31% 1.84% -
  Horiz. % 151.54% 148.61% 97.30% 97.80% 87.27% 101.84% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 187,006 178,765 140,353 123,585 110,467 92,292 86,991 13.60%
  YoY % 4.61% 27.37% 13.57% 11.87% 19.69% 6.09% -
  Horiz. % 214.97% 205.50% 161.34% 142.07% 126.99% 106.09% 100.00%
NOSH 316,959 316,959 259,434 247,171 247,131 246,771 247,134 4.23%
  YoY % 0.00% 22.17% 4.96% 0.02% 0.15% -0.15% -
  Horiz. % 128.25% 128.25% 104.98% 100.02% 100.00% 99.85% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 13.96 % 12.25 % 12.79 % 14.02 % 14.51 % 5.95 % 6.77 % 12.81%
  YoY % 13.96% -4.22% -8.77% -3.38% 143.87% -12.11% -
  Horiz. % 206.20% 180.95% 188.92% 207.09% 214.33% 87.89% 100.00%
ROE 13.16 % 10.97 % 15.12 % 19.73 % 21.91 % 11.31 % 12.22 % 1.24%
  YoY % 19.96% -27.45% -23.37% -9.95% 93.72% -7.45% -
  Horiz. % 107.69% 89.77% 123.73% 161.46% 179.30% 92.55% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 55.61 58.61 67.83 70.25 67.57 71.04 63.53 -2.19%
  YoY % -5.12% -13.59% -3.44% 3.97% -4.88% 11.82% -
  Horiz. % 87.53% 92.26% 106.77% 110.58% 106.36% 111.82% 100.00%
EPS 7.76 6.19 8.18 9.87 9.80 4.23 4.30 10.33%
  YoY % 25.36% -24.33% -17.12% 0.71% 131.68% -1.63% -
  Horiz. % 180.47% 143.95% 190.23% 229.53% 227.91% 98.37% 100.00%
DPS 5.50 4.30 3.72 4.50 4.00 2.00 2.00 18.36%
  YoY % 27.91% 15.59% -17.33% 12.50% 100.00% 0.00% -
  Horiz. % 275.00% 215.00% 186.00% 225.00% 200.00% 100.00% 100.00%
NAPS 0.5900 0.5640 0.5410 0.5000 0.4470 0.3740 0.3520 8.99%
  YoY % 4.61% 4.25% 8.20% 11.86% 19.52% 6.25% -
  Horiz. % 167.61% 160.23% 153.69% 142.05% 126.99% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 55.61 58.61 55.52 54.78 52.69 55.31 49.54 1.94%
  YoY % -5.12% 5.57% 1.35% 3.97% -4.74% 11.65% -
  Horiz. % 112.25% 118.31% 112.07% 110.58% 106.36% 111.65% 100.00%
EPS 7.76 6.19 6.70 7.69 7.64 3.29 3.35 15.02%
  YoY % 25.36% -7.61% -12.87% 0.65% 132.22% -1.79% -
  Horiz. % 231.64% 184.78% 200.00% 229.55% 228.06% 98.21% 100.00%
DPS 5.50 4.30 3.05 3.52 3.12 1.57 1.57 23.23%
  YoY % 27.91% 40.98% -13.35% 12.82% 98.73% 0.00% -
  Horiz. % 350.32% 273.89% 194.27% 224.20% 198.73% 100.00% 100.00%
NAPS 0.5900 0.5640 0.4428 0.3899 0.3485 0.2912 0.2745 13.60%
  YoY % 4.61% 27.37% 13.57% 11.88% 19.68% 6.08% -
  Horiz. % 214.94% 205.46% 161.31% 142.04% 126.96% 106.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.3700 1.1200 1.9000 2.3400 1.6700 0.6400 0.4000 -
P/RPS 2.46 1.91 2.80 3.33 2.47 0.90 0.63 25.47%
  YoY % 28.80% -31.79% -15.92% 34.82% 174.44% 42.86% -
  Horiz. % 390.48% 303.17% 444.44% 528.57% 392.06% 142.86% 100.00%
P/EPS 17.64 18.11 23.22 23.72 17.05 15.13 9.30 11.25%
  YoY % -2.60% -22.01% -2.11% 39.12% 12.69% 62.69% -
  Horiz. % 189.68% 194.73% 249.68% 255.05% 183.33% 162.69% 100.00%
EY 5.67 5.52 4.31 4.22 5.87 6.61 10.75 -10.11%
  YoY % 2.72% 28.07% 2.13% -28.11% -11.20% -38.51% -
  Horiz. % 52.74% 51.35% 40.09% 39.26% 54.60% 61.49% 100.00%
DY 4.01 3.84 1.96 1.92 2.40 3.13 5.00 -3.61%
  YoY % 4.43% 95.92% 2.08% -20.00% -23.32% -37.40% -
  Horiz. % 80.20% 76.80% 39.20% 38.40% 48.00% 62.60% 100.00%
P/NAPS 2.32 1.99 3.51 4.68 3.74 1.71 1.14 12.57%
  YoY % 16.58% -43.30% -25.00% 25.13% 118.71% 50.00% -
  Horiz. % 203.51% 174.56% 307.89% 410.53% 328.07% 150.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 08/11/19 09/11/18 03/11/17 04/11/16 06/11/15 07/11/14 15/11/13 -
Price 1.2400 1.0600 1.8500 2.3900 1.8600 0.7400 0.4000 -
P/RPS 2.23 1.81 2.73 3.40 2.75 1.04 0.63 23.44%
  YoY % 23.20% -33.70% -19.71% 23.64% 164.42% 65.08% -
  Horiz. % 353.97% 287.30% 433.33% 539.68% 436.51% 165.08% 100.00%
P/EPS 15.97 17.14 22.61 24.22 18.99 17.50 9.30 9.43%
  YoY % -6.83% -24.19% -6.65% 27.54% 8.51% 88.17% -
  Horiz. % 171.72% 184.30% 243.12% 260.43% 204.19% 188.17% 100.00%
EY 6.26 5.84 4.42 4.13 5.27 5.71 10.75 -8.61%
  YoY % 7.19% 32.13% 7.02% -21.63% -7.71% -46.88% -
  Horiz. % 58.23% 54.33% 41.12% 38.42% 49.02% 53.12% 100.00%
DY 4.44 4.05 2.01 1.88 2.15 2.70 5.00 -1.96%
  YoY % 9.63% 101.49% 6.91% -12.56% -20.37% -46.00% -
  Horiz. % 88.80% 81.00% 40.20% 37.60% 43.00% 54.00% 100.00%
P/NAPS 2.10 1.88 3.42 4.78 4.16 1.98 1.14 10.71%
  YoY % 11.70% -45.03% -28.45% 14.90% 110.10% 73.68% -
  Horiz. % 184.21% 164.91% 300.00% 419.30% 364.91% 173.68% 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.
 


 

226  210  521  1339 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 NETX 0.020.00 
 XOX 0.0450.00 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.335-0.025 
 TANCO 0.0750.00 
 SPRING 0.25+0.02 
 IFCAMSC 0.525+0.035 
 MFLOUR 0.720.00 
 DGB 0.165+0.005 
Partners & Brokers