Highlights

[SLP] YoY TTM Result on 2015-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     12.71%    YoY -     125.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 188,069 180,132 168,697 172,432 174,444 161,844 151,207 3.70%
  YoY % 4.41% 6.78% -2.17% -1.15% 7.79% 7.03% -
  Horiz. % 124.38% 119.13% 111.57% 114.04% 115.37% 107.03% 100.00%
PBT 28,347 24,398 29,271 34,841 14,973 14,472 12,682 14.34%
  YoY % 16.19% -16.65% -15.99% 132.69% 3.46% 14.11% -
  Horiz. % 223.52% 192.38% 230.81% 274.73% 118.06% 114.11% 100.00%
Tax -3,094 -5,187 -3,839 -7,591 -2,817 -3,241 -3,242 -0.78%
  YoY % 40.35% -35.11% 49.43% -169.47% 13.08% 0.03% -
  Horiz. % 95.43% 159.99% 118.41% 234.15% 86.89% 99.97% 100.00%
NP 25,253 19,211 25,432 27,250 12,156 11,231 9,440 17.81%
  YoY % 31.45% -24.46% -6.67% 124.17% 8.24% 18.97% -
  Horiz. % 267.51% 203.51% 269.41% 288.67% 128.77% 118.97% 100.00%
NP to SH 25,253 11,647 28,553 27,286 12,127 11,241 9,444 17.80%
  YoY % 116.82% -59.21% 4.64% 125.00% 7.88% 19.03% -
  Horiz. % 267.40% 123.33% 302.34% 288.92% 128.41% 119.03% 100.00%
Tax Rate 10.91 % 21.26 % 13.12 % 21.79 % 18.81 % 22.39 % 25.56 % -13.22%
  YoY % -48.68% 62.04% -39.79% 15.84% -15.99% -12.40% -
  Horiz. % 42.68% 83.18% 51.33% 85.25% 73.59% 87.60% 100.00%
Total Cost 162,816 160,921 143,265 145,182 162,288 150,613 141,767 2.33%
  YoY % 1.18% 12.32% -1.32% -10.54% 7.75% 6.24% -
  Horiz. % 114.85% 113.51% 101.06% 102.41% 114.48% 106.24% 100.00%
Net Worth 181,301 145,458 131,333 114,252 95,707 89,654 83,394 13.81%
  YoY % 24.64% 10.76% 14.95% 19.38% 6.75% 7.51% -
  Horiz. % 217.40% 174.42% 157.48% 137.00% 114.76% 107.51% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 14,263 10,051 11,130 11,145 4,938 4,961 4,966 19.21%
  YoY % 41.90% -9.70% -0.13% 125.70% -0.46% -0.11% -
  Horiz. % 287.18% 202.38% 224.11% 224.41% 99.43% 99.89% 100.00%
Div Payout % 56.48 % 86.30 % 38.98 % 40.85 % 40.72 % 44.13 % 52.59 % 1.20%
  YoY % -34.55% 121.40% -4.58% 0.32% -7.73% -16.09% -
  Horiz. % 107.40% 164.10% 74.12% 77.68% 77.43% 83.91% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 181,301 145,458 131,333 114,252 95,707 89,654 83,394 13.81%
  YoY % 24.64% 10.76% 14.95% 19.38% 6.75% 7.51% -
  Horiz. % 217.40% 174.42% 157.48% 137.00% 114.76% 107.51% 100.00%
NOSH 316,959 273,934 247,333 248,374 245,403 248,351 248,939 4.11%
  YoY % 15.71% 10.76% -0.42% 1.21% -1.19% -0.24% -
  Horiz. % 127.32% 110.04% 99.35% 99.77% 98.58% 99.76% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.43 % 10.66 % 15.08 % 15.80 % 6.97 % 6.94 % 6.24 % 13.62%
  YoY % 25.98% -29.31% -4.56% 126.69% 0.43% 11.22% -
  Horiz. % 215.22% 170.83% 241.67% 253.21% 111.70% 111.22% 100.00%
ROE 13.93 % 8.01 % 21.74 % 23.88 % 12.67 % 12.54 % 11.32 % 3.52%
  YoY % 73.91% -63.16% -8.96% 88.48% 1.04% 10.78% -
  Horiz. % 123.06% 70.76% 192.05% 210.95% 111.93% 110.78% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 59.34 65.76 68.21 69.42 71.08 65.17 60.74 -0.39%
  YoY % -9.76% -3.59% -1.74% -2.34% 9.07% 7.29% -
  Horiz. % 97.70% 108.26% 112.30% 114.29% 117.02% 107.29% 100.00%
EPS 7.97 4.25 11.54 10.99 4.94 4.53 3.79 13.18%
  YoY % 87.53% -63.17% 5.00% 122.47% 9.05% 19.53% -
  Horiz. % 210.29% 112.14% 304.49% 289.97% 130.34% 119.53% 100.00%
DPS 4.50 3.67 4.50 4.50 2.00 2.00 2.00 14.46%
  YoY % 22.62% -18.44% 0.00% 125.00% 0.00% 0.00% -
  Horiz. % 225.00% 183.50% 225.00% 225.00% 100.00% 100.00% 100.00%
NAPS 0.5720 0.5310 0.5310 0.4600 0.3900 0.3610 0.3350 9.32%
  YoY % 7.72% 0.00% 15.43% 17.95% 8.03% 7.76% -
  Horiz. % 170.75% 158.51% 158.51% 137.31% 116.42% 107.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 59.34 56.83 53.22 54.40 55.04 51.06 47.71 3.70%
  YoY % 4.42% 6.78% -2.17% -1.16% 7.79% 7.02% -
  Horiz. % 124.38% 119.12% 111.55% 114.02% 115.36% 107.02% 100.00%
EPS 7.97 3.67 9.01 8.61 3.83 3.55 2.98 17.81%
  YoY % 117.17% -59.27% 4.65% 124.80% 7.89% 19.13% -
  Horiz. % 267.45% 123.15% 302.35% 288.93% 128.52% 119.13% 100.00%
DPS 4.50 3.17 3.51 3.52 1.56 1.57 1.57 19.17%
  YoY % 41.96% -9.69% -0.28% 125.64% -0.64% 0.00% -
  Horiz. % 286.62% 201.91% 223.57% 224.20% 99.36% 100.00% 100.00%
NAPS 0.5720 0.4589 0.4144 0.3605 0.3020 0.2829 0.2631 13.81%
  YoY % 24.65% 10.74% 14.95% 19.37% 6.75% 7.53% -
  Horiz. % 217.41% 174.42% 157.51% 137.02% 114.79% 107.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.1600 1.8200 2.1900 1.9000 0.5900 0.4300 0.3800 -
P/RPS 1.95 2.77 3.21 2.74 0.83 0.66 0.63 20.71%
  YoY % -29.60% -13.71% 17.15% 230.12% 25.76% 4.76% -
  Horiz. % 309.52% 439.68% 509.52% 434.92% 131.75% 104.76% 100.00%
P/EPS 14.56 42.81 18.97 17.30 11.94 9.50 10.02 6.42%
  YoY % -65.99% 125.67% 9.65% 44.89% 25.68% -5.19% -
  Horiz. % 145.31% 427.25% 189.32% 172.65% 119.16% 94.81% 100.00%
EY 6.87 2.34 5.27 5.78 8.38 10.53 9.98 -6.03%
  YoY % 193.59% -55.60% -8.82% -31.03% -20.42% 5.51% -
  Horiz. % 68.84% 23.45% 52.81% 57.92% 83.97% 105.51% 100.00%
DY 3.88 2.02 2.05 2.37 3.39 4.65 5.26 -4.94%
  YoY % 92.08% -1.46% -13.50% -30.09% -27.10% -11.60% -
  Horiz. % 73.76% 38.40% 38.97% 45.06% 64.45% 88.40% 100.00%
P/NAPS 2.03 3.43 4.12 4.13 1.51 1.19 1.13 10.25%
  YoY % -40.82% -16.75% -0.24% 173.51% 26.89% 5.31% -
  Horiz. % 179.65% 303.54% 364.60% 365.49% 133.63% 105.31% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 28/03/18 23/02/17 23/02/16 24/02/15 25/02/14 27/02/13 -
Price 1.3100 1.2000 2.3700 2.2200 0.7000 0.4550 0.3600 -
P/RPS 2.21 1.82 3.47 3.20 0.98 0.70 0.59 24.61%
  YoY % 21.43% -47.55% 8.44% 226.53% 40.00% 18.64% -
  Horiz. % 374.58% 308.47% 588.14% 542.37% 166.10% 118.64% 100.00%
P/EPS 16.44 28.22 20.53 20.21 14.17 10.05 9.49 9.59%
  YoY % -41.74% 37.46% 1.58% 42.63% 41.00% 5.90% -
  Horiz. % 173.24% 297.37% 216.33% 212.96% 149.32% 105.90% 100.00%
EY 6.08 3.54 4.87 4.95 7.06 9.95 10.54 -8.76%
  YoY % 71.75% -27.31% -1.62% -29.89% -29.05% -5.60% -
  Horiz. % 57.69% 33.59% 46.20% 46.96% 66.98% 94.40% 100.00%
DY 3.44 3.06 1.90 2.03 2.86 4.40 5.56 -7.69%
  YoY % 12.42% 61.05% -6.40% -29.02% -35.00% -20.86% -
  Horiz. % 61.87% 55.04% 34.17% 36.51% 51.44% 79.14% 100.00%
P/NAPS 2.29 2.26 4.46 4.83 1.79 1.26 1.07 13.51%
  YoY % 1.33% -49.33% -7.66% 169.83% 42.06% 17.76% -
  Horiz. % 214.02% 211.21% 416.82% 451.40% 167.29% 117.76% 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.
 


 

208  518  498  1065 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.17-0.13 
 ARMADA 0.375-0.025 
 SAPNRG 0.225-0.01 
 ALAM 0.13-0.01 
 MTOUCHE 0.165-0.01 
 XOX 0.055+0.005 
 PWRWELL 0.35-0.025 
 IRIS 0.14-0.005 
 AIRASIA 1.11-0.05 
 GAMUDA 3.59-0.39 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
5. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
6. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
7. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
8. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers