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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 186,983 178,316 170,007 175,679 171,418 168,209 150,952 3.63%
  YoY % 4.86% 4.89% -3.23% 2.49% 1.91% 11.43% -
  Horiz. % 123.87% 118.13% 112.62% 116.38% 113.56% 111.43% 100.00%
PBT 28,393 23,843 29,870 35,041 17,600 14,584 12,758 14.26%
  YoY % 19.08% -20.18% -14.76% 99.10% 20.68% 14.31% -
  Horiz. % 222.55% 186.89% 234.13% 274.66% 137.95% 114.31% 100.00%
Tax -3,153 -4,568 -4,421 -7,157 -3,522 -3,419 -3,498 -1.71%
  YoY % 30.98% -3.33% 38.23% -103.21% -3.01% 2.26% -
  Horiz. % 90.14% 130.59% 126.39% 204.60% 100.69% 97.74% 100.00%
NP 25,240 19,275 25,449 27,884 14,078 11,165 9,260 18.18%
  YoY % 30.95% -24.26% -8.73% 98.07% 26.09% 20.57% -
  Horiz. % 272.57% 208.15% 274.83% 301.12% 152.03% 120.57% 100.00%
NP to SH 25,240 12,744 27,537 27,920 14,049 11,175 9,264 18.17%
  YoY % 98.05% -53.72% -1.37% 98.73% 25.72% 20.63% -
  Horiz. % 272.45% 137.56% 297.25% 301.38% 151.65% 120.63% 100.00%
Tax Rate 11.10 % 19.16 % 14.80 % 20.42 % 20.01 % 23.44 % 27.42 % -13.99%
  YoY % -42.07% 29.46% -27.52% 2.05% -14.63% -14.51% -
  Horiz. % 40.48% 69.88% 53.98% 74.47% 72.98% 85.49% 100.00%
Total Cost 161,743 159,041 144,558 147,795 157,340 157,044 141,692 2.23%
  YoY % 1.70% 10.02% -2.19% -6.07% 0.19% 10.83% -
  Horiz. % 114.15% 112.24% 102.02% 104.31% 111.04% 110.83% 100.00%
Net Worth 180,667 164,819 131,581 115,120 98,505 92,131 85,643 13.24%
  YoY % 9.62% 25.26% 14.30% 16.87% 6.92% 7.58% -
  Horiz. % 210.95% 192.45% 153.64% 134.42% 115.02% 107.58% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 17,432 10,051 11,130 11,145 4,938 4,961 4,966 23.27%
  YoY % 73.43% -9.70% -0.13% 125.70% -0.46% -0.11% -
  Horiz. % 351.00% 202.38% 224.11% 224.41% 99.43% 99.89% 100.00%
Div Payout % 69.07 % 78.87 % 40.42 % 39.92 % 35.15 % 44.40 % 53.61 % 4.31%
  YoY % -12.43% 95.13% 1.25% 13.57% -20.83% -17.18% -
  Horiz. % 128.84% 147.12% 75.40% 74.46% 65.57% 82.82% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 180,667 164,819 131,581 115,120 98,505 92,131 85,643 13.24%
  YoY % 9.62% 25.26% 14.30% 16.87% 6.92% 7.58% -
  Horiz. % 210.95% 192.45% 153.64% 134.42% 115.02% 107.58% 100.00%
NOSH 316,959 316,959 247,333 247,038 247,500 248,333 247,523 4.21%
  YoY % 0.00% 28.15% 0.12% -0.19% -0.34% 0.33% -
  Horiz. % 128.05% 128.05% 99.92% 99.80% 99.99% 100.33% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 13.50 % 10.81 % 14.97 % 15.87 % 8.21 % 6.64 % 6.13 % 14.06%
  YoY % 24.88% -27.79% -5.67% 93.30% 23.64% 8.32% -
  Horiz. % 220.23% 176.35% 244.21% 258.89% 133.93% 108.32% 100.00%
ROE 13.97 % 7.73 % 20.93 % 24.25 % 14.26 % 12.13 % 10.82 % 4.35%
  YoY % 80.72% -63.07% -13.69% 70.06% 17.56% 12.11% -
  Horiz. % 129.11% 71.44% 193.44% 224.12% 131.79% 112.11% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 58.99 56.26 68.74 71.11 69.26 67.74 60.98 -0.55%
  YoY % 4.85% -18.16% -3.33% 2.67% 2.24% 11.09% -
  Horiz. % 96.74% 92.26% 112.73% 116.61% 113.58% 111.09% 100.00%
EPS 7.96 4.02 11.13 11.30 5.68 4.50 3.74 13.41%
  YoY % 98.01% -63.88% -1.50% 98.94% 26.22% 20.32% -
  Horiz. % 212.83% 107.49% 297.59% 302.14% 151.87% 120.32% 100.00%
DPS 5.50 3.17 4.50 4.50 2.00 2.00 2.00 18.36%
  YoY % 73.50% -29.56% 0.00% 125.00% 0.00% 0.00% -
  Horiz. % 275.00% 158.50% 225.00% 225.00% 100.00% 100.00% 100.00%
NAPS 0.5700 0.5200 0.5320 0.4660 0.3980 0.3710 0.3460 8.67%
  YoY % 9.62% -2.26% 14.16% 17.09% 7.28% 7.23% -
  Horiz. % 164.74% 150.29% 153.76% 134.68% 115.03% 107.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 58.99 56.26 53.64 55.43 54.08 53.07 47.62 3.63%
  YoY % 4.85% 4.88% -3.23% 2.50% 1.90% 11.44% -
  Horiz. % 123.88% 118.14% 112.64% 116.40% 113.57% 111.44% 100.00%
EPS 7.96 4.02 8.69 8.81 4.43 3.53 2.92 18.18%
  YoY % 98.01% -53.74% -1.36% 98.87% 25.50% 20.89% -
  Horiz. % 272.60% 137.67% 297.60% 301.71% 151.71% 120.89% 100.00%
DPS 5.50 3.17 3.51 3.52 1.56 1.57 1.57 23.23%
  YoY % 73.50% -9.69% -0.28% 125.64% -0.64% 0.00% -
  Horiz. % 350.32% 201.91% 223.57% 224.20% 99.36% 100.00% 100.00%
NAPS 0.5700 0.5200 0.4151 0.3632 0.3108 0.2907 0.2702 13.24%
  YoY % 9.62% 25.27% 14.29% 16.86% 6.91% 7.59% -
  Horiz. % 210.95% 192.45% 153.63% 134.42% 115.03% 107.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.2200 1.1700 2.5900 2.2000 0.8200 0.4500 0.3700 -
P/RPS 2.07 2.08 3.77 3.09 1.18 0.66 0.61 22.57%
  YoY % -0.48% -44.83% 22.01% 161.86% 78.79% 8.20% -
  Horiz. % 339.34% 340.98% 618.03% 506.56% 193.44% 108.20% 100.00%
P/EPS 15.32 29.10 23.26 19.47 14.45 10.00 9.89 7.56%
  YoY % -47.35% 25.11% 19.47% 34.74% 44.50% 1.11% -
  Horiz. % 154.90% 294.24% 235.19% 196.87% 146.11% 101.11% 100.00%
EY 6.53 3.44 4.30 5.14 6.92 10.00 10.12 -7.04%
  YoY % 89.83% -20.00% -16.34% -25.72% -30.80% -1.19% -
  Horiz. % 64.53% 33.99% 42.49% 50.79% 68.38% 98.81% 100.00%
DY 4.51 2.71 1.74 2.05 2.44 4.44 5.41 -2.99%
  YoY % 66.42% 55.75% -15.12% -15.98% -45.05% -17.93% -
  Horiz. % 83.36% 50.09% 32.16% 37.89% 45.10% 82.07% 100.00%
P/NAPS 2.14 2.25 4.87 4.72 2.06 1.21 1.07 12.24%
  YoY % -4.89% -53.80% 3.18% 129.13% 70.25% 13.08% -
  Horiz. % 200.00% 210.28% 455.14% 441.12% 192.52% 113.08% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 03/05/19 09/11/18 05/05/17 05/05/16 11/05/15 29/04/14 27/05/13 -
Price 1.2800 1.0600 2.6600 2.0000 1.0400 0.5100 0.3800 -
P/RPS 2.17 1.88 3.87 2.81 1.50 0.75 0.62 23.21%
  YoY % 15.43% -51.42% 37.72% 87.33% 100.00% 20.97% -
  Horiz. % 350.00% 303.23% 624.19% 453.23% 241.94% 120.97% 100.00%
P/EPS 16.07 26.36 23.89 17.70 18.32 11.33 10.15 7.96%
  YoY % -39.04% 10.34% 34.97% -3.38% 61.69% 11.63% -
  Horiz. % 158.33% 259.70% 235.37% 174.38% 180.49% 111.63% 100.00%
EY 6.22 3.79 4.19 5.65 5.46 8.82 9.85 -7.37%
  YoY % 64.12% -9.55% -25.84% 3.48% -38.10% -10.46% -
  Horiz. % 63.15% 38.48% 42.54% 57.36% 55.43% 89.54% 100.00%
DY 4.30 2.99 1.69 2.25 1.92 3.92 5.26 -3.30%
  YoY % 43.81% 76.92% -24.89% 17.19% -51.02% -25.48% -
  Horiz. % 81.75% 56.84% 32.13% 42.78% 36.50% 74.52% 100.00%
P/NAPS 2.25 2.04 5.00 4.29 2.61 1.37 1.10 12.66%
  YoY % 10.29% -59.20% 16.55% 64.37% 90.51% 24.55% -
  Horiz. % 204.55% 185.45% 454.55% 390.00% 237.27% 124.55% 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.
 


 

346  197  534  1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.060.00 
 SAPNRG 0.22-0.005 
 HSI-C7V 0.24-0.025 
 PWRWELL 0.415+0.04 
 AVI 0.160.00 
 HSI-H8W 0.15+0.01 
 ASB 0.165+0.015 
 RGTECH 0.38+0.05 
 JAG 0.05+0.005 
 JCY 0.33+0.01 
Partners & Brokers