Highlights

[SLP] YoY TTM Result on 2013-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     5.79%    YoY -     19.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 168,697 172,432 174,444 161,844 151,207 148,962 156,092 1.30%
  YoY % -2.17% -1.15% 7.79% 7.03% 1.51% -4.57% -
  Horiz. % 108.08% 110.47% 111.76% 103.69% 96.87% 95.43% 100.00%
PBT 29,271 34,841 14,973 14,472 12,682 8,375 10,383 18.84%
  YoY % -15.99% 132.69% 3.46% 14.11% 51.43% -19.34% -
  Horiz. % 281.91% 335.56% 144.21% 139.38% 122.14% 80.66% 100.00%
Tax -3,839 -7,591 -2,817 -3,241 -3,242 -2,286 -1,073 23.65%
  YoY % 49.43% -169.47% 13.08% 0.03% -41.82% -113.05% -
  Horiz. % 357.78% 707.46% 262.53% 302.05% 302.14% 213.05% 100.00%
NP 25,432 27,250 12,156 11,231 9,440 6,089 9,310 18.21%
  YoY % -6.67% 124.17% 8.24% 18.97% 55.03% -34.60% -
  Horiz. % 273.17% 292.70% 130.57% 120.63% 101.40% 65.40% 100.00%
NP to SH 28,553 27,286 12,127 11,241 9,444 6,103 9,320 20.49%
  YoY % 4.64% 125.00% 7.88% 19.03% 54.74% -34.52% -
  Horiz. % 306.36% 292.77% 130.12% 120.61% 101.33% 65.48% 100.00%
Tax Rate 13.12 % 21.79 % 18.81 % 22.39 % 25.56 % 27.30 % 10.33 % 4.06%
  YoY % -39.79% 15.84% -15.99% -12.40% -6.37% 164.28% -
  Horiz. % 127.01% 210.94% 182.09% 216.75% 247.43% 264.28% 100.00%
Total Cost 143,265 145,182 162,288 150,613 141,767 142,873 146,782 -0.40%
  YoY % -1.32% -10.54% 7.75% 6.24% -0.77% -2.66% -
  Horiz. % 97.60% 98.91% 110.56% 102.61% 96.58% 97.34% 100.00%
Net Worth 131,333 114,252 95,707 89,654 83,394 78,892 76,040 9.53%
  YoY % 14.95% 19.38% 6.75% 7.51% 5.71% 3.75% -
  Horiz. % 172.71% 150.25% 125.86% 117.90% 109.67% 103.75% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 11,130 11,145 4,938 4,961 4,966 4,972 4,947 14.46%
  YoY % -0.13% 125.70% -0.46% -0.11% -0.11% 0.50% -
  Horiz. % 224.99% 225.29% 99.82% 100.28% 100.39% 100.50% 100.00%
Div Payout % 38.98 % 40.85 % 40.72 % 44.13 % 52.59 % 81.47 % 53.08 % -5.01%
  YoY % -4.58% 0.32% -7.73% -16.09% -35.45% 53.49% -
  Horiz. % 73.44% 76.96% 76.71% 83.14% 99.08% 153.49% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 131,333 114,252 95,707 89,654 83,394 78,892 76,040 9.53%
  YoY % 14.95% 19.38% 6.75% 7.51% 5.71% 3.75% -
  Horiz. % 172.71% 150.25% 125.86% 117.90% 109.67% 103.75% 100.00%
NOSH 247,333 248,374 245,403 248,351 248,939 248,873 248,499 -0.08%
  YoY % -0.42% 1.21% -1.19% -0.24% 0.03% 0.15% -
  Horiz. % 99.53% 99.95% 98.75% 99.94% 100.18% 100.15% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.08 % 15.80 % 6.97 % 6.94 % 6.24 % 4.09 % 5.96 % 16.72%
  YoY % -4.56% 126.69% 0.43% 11.22% 52.57% -31.38% -
  Horiz. % 253.02% 265.10% 116.95% 116.44% 104.70% 68.62% 100.00%
ROE 21.74 % 23.88 % 12.67 % 12.54 % 11.32 % 7.74 % 12.26 % 10.01%
  YoY % -8.96% 88.48% 1.04% 10.78% 46.25% -36.87% -
  Horiz. % 177.32% 194.78% 103.34% 102.28% 92.33% 63.13% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 68.21 69.42 71.08 65.17 60.74 59.85 62.81 1.38%
  YoY % -1.74% -2.34% 9.07% 7.29% 1.49% -4.71% -
  Horiz. % 108.60% 110.52% 113.17% 103.76% 96.70% 95.29% 100.00%
EPS 11.54 10.99 4.94 4.53 3.79 2.45 3.75 20.58%
  YoY % 5.00% 122.47% 9.05% 19.53% 54.69% -34.67% -
  Horiz. % 307.73% 293.07% 131.73% 120.80% 101.07% 65.33% 100.00%
DPS 4.50 4.50 2.00 2.00 2.00 2.00 2.00 14.46%
  YoY % 0.00% 125.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 225.00% 225.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5310 0.4600 0.3900 0.3610 0.3350 0.3170 0.3060 9.61%
  YoY % 15.43% 17.95% 8.03% 7.76% 5.68% 3.59% -
  Horiz. % 173.53% 150.33% 127.45% 117.97% 109.48% 103.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 53.22 54.40 55.04 51.06 47.71 47.00 49.25 1.30%
  YoY % -2.17% -1.16% 7.79% 7.02% 1.51% -4.57% -
  Horiz. % 108.06% 110.46% 111.76% 103.68% 96.87% 95.43% 100.00%
EPS 9.01 8.61 3.83 3.55 2.98 1.93 2.94 20.50%
  YoY % 4.65% 124.80% 7.89% 19.13% 54.40% -34.35% -
  Horiz. % 306.46% 292.86% 130.27% 120.75% 101.36% 65.65% 100.00%
DPS 3.51 3.52 1.56 1.57 1.57 1.57 1.56 14.46%
  YoY % -0.28% 125.64% -0.64% 0.00% 0.00% 0.64% -
  Horiz. % 225.00% 225.64% 100.00% 100.64% 100.64% 100.64% 100.00%
NAPS 0.4144 0.3605 0.3020 0.2829 0.2631 0.2489 0.2399 9.53%
  YoY % 14.95% 19.37% 6.75% 7.53% 5.71% 3.75% -
  Horiz. % 172.74% 150.27% 125.89% 117.92% 109.67% 103.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.1900 1.9000 0.5900 0.4300 0.3800 0.3800 0.5000 -
P/RPS 3.21 2.74 0.83 0.66 0.63 0.63 0.80 26.03%
  YoY % 17.15% 230.12% 25.76% 4.76% 0.00% -21.25% -
  Horiz. % 401.25% 342.50% 103.75% 82.50% 78.75% 78.75% 100.00%
P/EPS 18.97 17.30 11.94 9.50 10.02 15.50 13.33 6.05%
  YoY % 9.65% 44.89% 25.68% -5.19% -35.35% 16.28% -
  Horiz. % 142.31% 129.78% 89.57% 71.27% 75.17% 116.28% 100.00%
EY 5.27 5.78 8.38 10.53 9.98 6.45 7.50 -5.71%
  YoY % -8.82% -31.03% -20.42% 5.51% 54.73% -14.00% -
  Horiz. % 70.27% 77.07% 111.73% 140.40% 133.07% 86.00% 100.00%
DY 2.05 2.37 3.39 4.65 5.26 5.26 4.00 -10.53%
  YoY % -13.50% -30.09% -27.10% -11.60% 0.00% 31.50% -
  Horiz. % 51.25% 59.25% 84.75% 116.25% 131.50% 131.50% 100.00%
P/NAPS 4.12 4.13 1.51 1.19 1.13 1.20 1.63 16.70%
  YoY % -0.24% 173.51% 26.89% 5.31% -5.83% -26.38% -
  Horiz. % 252.76% 253.37% 92.64% 73.01% 69.33% 73.62% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 24/02/15 25/02/14 27/02/13 27/02/12 28/02/11 -
Price 2.3700 2.2200 0.7000 0.4550 0.3600 0.4000 0.3800 -
P/RPS 3.47 3.20 0.98 0.70 0.59 0.67 0.60 33.94%
  YoY % 8.44% 226.53% 40.00% 18.64% -11.94% 11.67% -
  Horiz. % 578.33% 533.33% 163.33% 116.67% 98.33% 111.67% 100.00%
P/EPS 20.53 20.21 14.17 10.05 9.49 16.31 10.13 12.48%
  YoY % 1.58% 42.63% 41.00% 5.90% -41.81% 61.01% -
  Horiz. % 202.67% 199.51% 139.88% 99.21% 93.68% 161.01% 100.00%
EY 4.87 4.95 7.06 9.95 10.54 6.13 9.87 -11.10%
  YoY % -1.62% -29.89% -29.05% -5.60% 71.94% -37.89% -
  Horiz. % 49.34% 50.15% 71.53% 100.81% 106.79% 62.11% 100.00%
DY 1.90 2.03 2.86 4.40 5.56 5.00 5.26 -15.60%
  YoY % -6.40% -29.02% -35.00% -20.86% 11.20% -4.94% -
  Horiz. % 36.12% 38.59% 54.37% 83.65% 105.70% 95.06% 100.00%
P/NAPS 4.46 4.83 1.79 1.26 1.07 1.26 1.24 23.76%
  YoY % -7.66% 169.83% 42.06% 17.76% -15.08% 1.61% -
  Horiz. % 359.68% 389.52% 144.35% 101.61% 86.29% 101.61% 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.
 


 

197  295  507  1315 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.355+0.065 
 SEACERA 0.415-0.075 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.105-0.02 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
7. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers