Highlights

[SLP] YoY TTM Result on 2016-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 05-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     2.32%    YoY -     98.73%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 178,316 170,007 175,679 171,418 168,209 150,952 148,962 3.04%
  YoY % 4.89% -3.23% 2.49% 1.91% 11.43% 1.34% -
  Horiz. % 119.71% 114.13% 117.94% 115.07% 112.92% 101.34% 100.00%
PBT 23,843 29,870 35,041 17,600 14,584 12,758 8,936 17.76%
  YoY % -20.18% -14.76% 99.10% 20.68% 14.31% 42.77% -
  Horiz. % 266.82% 334.27% 392.13% 196.96% 163.21% 142.77% 100.00%
Tax -4,568 -4,421 -7,157 -3,522 -3,419 -3,498 -2,350 11.71%
  YoY % -3.33% 38.23% -103.21% -3.01% 2.26% -48.85% -
  Horiz. % 194.38% 188.13% 304.55% 149.87% 145.49% 148.85% 100.00%
NP 19,275 25,449 27,884 14,078 11,165 9,260 6,586 19.59%
  YoY % -24.26% -8.73% 98.07% 26.09% 20.57% 40.60% -
  Horiz. % 292.67% 386.41% 423.38% 213.76% 169.53% 140.60% 100.00%
NP to SH 12,744 27,537 27,920 14,049 11,175 9,264 6,600 11.58%
  YoY % -53.72% -1.37% 98.73% 25.72% 20.63% 40.36% -
  Horiz. % 193.09% 417.23% 423.03% 212.86% 169.32% 140.36% 100.00%
Tax Rate 19.16 % 14.80 % 20.42 % 20.01 % 23.44 % 27.42 % 26.30 % -5.14%
  YoY % 29.46% -27.52% 2.05% -14.63% -14.51% 4.26% -
  Horiz. % 72.85% 56.27% 77.64% 76.08% 89.13% 104.26% 100.00%
Total Cost 159,041 144,558 147,795 157,340 157,044 141,692 142,376 1.86%
  YoY % 10.02% -2.19% -6.07% 0.19% 10.83% -0.48% -
  Horiz. % 111.70% 101.53% 103.81% 110.51% 110.30% 99.52% 100.00%
Net Worth 164,819 131,581 115,120 98,505 92,131 85,643 81,136 12.53%
  YoY % 25.26% 14.30% 16.87% 6.92% 7.58% 5.55% -
  Horiz. % 203.14% 162.17% 141.88% 121.41% 113.55% 105.55% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 10,051 11,130 11,145 4,938 4,961 4,966 4,972 12.44%
  YoY % -9.70% -0.13% 125.70% -0.46% -0.11% -0.11% -
  Horiz. % 202.16% 223.87% 224.16% 99.32% 99.78% 99.89% 100.00%
Div Payout % 78.87 % 40.42 % 39.92 % 35.15 % 44.40 % 53.61 % 75.33 % 0.77%
  YoY % 95.13% 1.25% 13.57% -20.83% -17.18% -28.83% -
  Horiz. % 104.70% 53.66% 52.99% 46.66% 58.94% 71.17% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 164,819 131,581 115,120 98,505 92,131 85,643 81,136 12.53%
  YoY % 25.26% 14.30% 16.87% 6.92% 7.58% 5.55% -
  Horiz. % 203.14% 162.17% 141.88% 121.41% 113.55% 105.55% 100.00%
NOSH 316,959 247,333 247,038 247,500 248,333 247,523 248,124 4.16%
  YoY % 28.15% 0.12% -0.19% -0.34% 0.33% -0.24% -
  Horiz. % 127.74% 99.68% 99.56% 99.75% 100.08% 99.76% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.81 % 14.97 % 15.87 % 8.21 % 6.64 % 6.13 % 4.42 % 16.07%
  YoY % -27.79% -5.67% 93.30% 23.64% 8.32% 38.69% -
  Horiz. % 244.57% 338.69% 359.05% 185.75% 150.23% 138.69% 100.00%
ROE 7.73 % 20.93 % 24.25 % 14.26 % 12.13 % 10.82 % 8.13 % -0.84%
  YoY % -63.07% -13.69% 70.06% 17.56% 12.11% 33.09% -
  Horiz. % 95.08% 257.44% 298.28% 175.40% 149.20% 133.09% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 56.26 68.74 71.11 69.26 67.74 60.98 60.04 -1.08%
  YoY % -18.16% -3.33% 2.67% 2.24% 11.09% 1.57% -
  Horiz. % 93.70% 114.49% 118.44% 115.36% 112.82% 101.57% 100.00%
EPS 4.02 11.13 11.30 5.68 4.50 3.74 2.66 7.12%
  YoY % -63.88% -1.50% 98.94% 26.22% 20.32% 40.60% -
  Horiz. % 151.13% 418.42% 424.81% 213.53% 169.17% 140.60% 100.00%
DPS 3.17 4.50 4.50 2.00 2.00 2.00 2.00 7.97%
  YoY % -29.56% 0.00% 125.00% 0.00% 0.00% 0.00% -
  Horiz. % 158.50% 225.00% 225.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5200 0.5320 0.4660 0.3980 0.3710 0.3460 0.3270 8.03%
  YoY % -2.26% 14.16% 17.09% 7.28% 7.23% 5.81% -
  Horiz. % 159.02% 162.69% 142.51% 121.71% 113.46% 105.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 56.26 53.64 55.43 54.08 53.07 47.62 47.00 3.04%
  YoY % 4.88% -3.23% 2.50% 1.90% 11.44% 1.32% -
  Horiz. % 119.70% 114.13% 117.94% 115.06% 112.91% 101.32% 100.00%
EPS 4.02 8.69 8.81 4.43 3.53 2.92 2.08 11.60%
  YoY % -53.74% -1.36% 98.87% 25.50% 20.89% 40.38% -
  Horiz. % 193.27% 417.79% 423.56% 212.98% 169.71% 140.38% 100.00%
DPS 3.17 3.51 3.52 1.56 1.57 1.57 1.57 12.42%
  YoY % -9.69% -0.28% 125.64% -0.64% 0.00% 0.00% -
  Horiz. % 201.91% 223.57% 224.20% 99.36% 100.00% 100.00% 100.00%
NAPS 0.5200 0.4151 0.3632 0.3108 0.2907 0.2702 0.2560 12.53%
  YoY % 25.27% 14.29% 16.86% 6.91% 7.59% 5.55% -
  Horiz. % 203.12% 162.15% 141.88% 121.41% 113.55% 105.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.1700 2.5900 2.2000 0.8200 0.4500 0.3700 0.3800 -
P/RPS 2.08 3.77 3.09 1.18 0.66 0.61 0.63 22.02%
  YoY % -44.83% 22.01% 161.86% 78.79% 8.20% -3.17% -
  Horiz. % 330.16% 598.41% 490.48% 187.30% 104.76% 96.83% 100.00%
P/EPS 29.10 23.26 19.47 14.45 10.00 9.89 14.29 12.58%
  YoY % 25.11% 19.47% 34.74% 44.50% 1.11% -30.79% -
  Horiz. % 203.64% 162.77% 136.25% 101.12% 69.98% 69.21% 100.00%
EY 3.44 4.30 5.14 6.92 10.00 10.12 7.00 -11.16%
  YoY % -20.00% -16.34% -25.72% -30.80% -1.19% 44.57% -
  Horiz. % 49.14% 61.43% 73.43% 98.86% 142.86% 144.57% 100.00%
DY 2.71 1.74 2.05 2.44 4.44 5.41 5.26 -10.46%
  YoY % 55.75% -15.12% -15.98% -45.05% -17.93% 2.85% -
  Horiz. % 51.52% 33.08% 38.97% 46.39% 84.41% 102.85% 100.00%
P/NAPS 2.25 4.87 4.72 2.06 1.21 1.07 1.16 11.67%
  YoY % -53.80% 3.18% 129.13% 70.25% 13.08% -7.76% -
  Horiz. % 193.97% 419.83% 406.90% 177.59% 104.31% 92.24% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 09/11/18 05/05/17 05/05/16 11/05/15 29/04/14 27/05/13 25/05/12 -
Price 1.0600 2.6600 2.0000 1.0400 0.5100 0.3800 0.3600 -
P/RPS 1.88 3.87 2.81 1.50 0.75 0.62 0.60 20.96%
  YoY % -51.42% 37.72% 87.33% 100.00% 20.97% 3.33% -
  Horiz. % 313.33% 645.00% 468.33% 250.00% 125.00% 103.33% 100.00%
P/EPS 26.36 23.89 17.70 18.32 11.33 10.15 13.53 11.75%
  YoY % 10.34% 34.97% -3.38% 61.69% 11.63% -24.98% -
  Horiz. % 194.83% 176.57% 130.82% 135.40% 83.74% 75.02% 100.00%
EY 3.79 4.19 5.65 5.46 8.82 9.85 7.39 -10.53%
  YoY % -9.55% -25.84% 3.48% -38.10% -10.46% 33.29% -
  Horiz. % 51.29% 56.70% 76.45% 73.88% 119.35% 133.29% 100.00%
DY 2.99 1.69 2.25 1.92 3.92 5.26 5.56 -9.82%
  YoY % 76.92% -24.89% 17.19% -51.02% -25.48% -5.40% -
  Horiz. % 53.78% 30.40% 40.47% 34.53% 70.50% 94.60% 100.00%
P/NAPS 2.04 5.00 4.29 2.61 1.37 1.10 1.10 10.84%
  YoY % -59.20% 16.55% 64.37% 90.51% 24.55% 0.00% -
  Horiz. % 185.45% 454.55% 390.00% 237.27% 124.55% 100.00% 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.
 


 

327  306  557  720 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.185-0.01 
 SAPNRG 0.335-0.01 
 MYEG 1.40+0.07 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.13-0.015 
 HSI-C5A 0.27-0.01 
 NAIM 1.17+0.14 
 SEACERA 0.340.00 
 IRIS 0.15+0.005 
 PERDANA 0.405-0.005 
Partners & Brokers