Highlights

[SLP] YoY TTM Result on 2020-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 13-May-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -5.63%    YoY -     -20.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 157,893 186,983 178,316 170,007 175,679 171,418 168,209 -1.05%
  YoY % -15.56% 4.86% 4.89% -3.23% 2.49% 1.91% -
  Horiz. % 93.87% 111.16% 106.01% 101.07% 104.44% 101.91% 100.00%
PBT 24,171 28,393 23,843 29,870 35,041 17,600 14,584 8.78%
  YoY % -14.87% 19.08% -20.18% -14.76% 99.10% 20.68% -
  Horiz. % 165.74% 194.69% 163.49% 204.81% 240.27% 120.68% 100.00%
Tax -4,147 -3,153 -4,568 -4,421 -7,157 -3,522 -3,419 3.27%
  YoY % -31.53% 30.98% -3.33% 38.23% -103.21% -3.01% -
  Horiz. % 121.29% 92.22% 133.61% 129.31% 209.33% 103.01% 100.00%
NP 20,024 25,240 19,275 25,449 27,884 14,078 11,165 10.22%
  YoY % -20.67% 30.95% -24.26% -8.73% 98.07% 26.09% -
  Horiz. % 179.35% 226.06% 172.64% 227.94% 249.74% 126.09% 100.00%
NP to SH 20,024 25,240 12,744 27,537 27,920 14,049 11,175 10.20%
  YoY % -20.67% 98.05% -53.72% -1.37% 98.73% 25.72% -
  Horiz. % 179.19% 225.86% 114.04% 246.42% 249.84% 125.72% 100.00%
Tax Rate 17.16 % 11.10 % 19.16 % 14.80 % 20.42 % 20.01 % 23.44 % -5.06%
  YoY % 54.59% -42.07% 29.46% -27.52% 2.05% -14.63% -
  Horiz. % 73.21% 47.35% 81.74% 63.14% 87.12% 85.37% 100.00%
Total Cost 137,869 161,743 159,041 144,558 147,795 157,340 157,044 -2.15%
  YoY % -14.76% 1.70% 10.02% -2.19% -6.07% 0.19% -
  Horiz. % 87.79% 102.99% 101.27% 92.05% 94.11% 100.19% 100.00%
Net Worth 188,274 180,667 164,819 131,581 115,120 98,505 92,131 12.64%
  YoY % 4.21% 9.62% 25.26% 14.30% 16.87% 6.92% -
  Horiz. % 204.35% 196.10% 178.90% 142.82% 124.95% 106.92% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 17,432 17,432 10,051 11,130 11,145 4,938 4,961 23.28%
  YoY % 0.00% 73.43% -9.70% -0.13% 125.70% -0.46% -
  Horiz. % 351.38% 351.38% 202.61% 224.36% 224.65% 99.54% 100.00%
Div Payout % 87.06 % 69.07 % 78.87 % 40.42 % 39.92 % 35.15 % 44.40 % 11.87%
  YoY % 26.05% -12.43% 95.13% 1.25% 13.57% -20.83% -
  Horiz. % 196.08% 155.56% 177.64% 91.04% 89.91% 79.17% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 188,274 180,667 164,819 131,581 115,120 98,505 92,131 12.64%
  YoY % 4.21% 9.62% 25.26% 14.30% 16.87% 6.92% -
  Horiz. % 204.35% 196.10% 178.90% 142.82% 124.95% 106.92% 100.00%
NOSH 316,959 316,959 316,959 247,333 247,038 247,500 248,333 4.15%
  YoY % 0.00% 0.00% 28.15% 0.12% -0.19% -0.34% -
  Horiz. % 127.63% 127.63% 127.63% 99.60% 99.48% 99.66% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 12.68 % 13.50 % 10.81 % 14.97 % 15.87 % 8.21 % 6.64 % 11.37%
  YoY % -6.07% 24.88% -27.79% -5.67% 93.30% 23.64% -
  Horiz. % 190.96% 203.31% 162.80% 225.45% 239.01% 123.64% 100.00%
ROE 10.64 % 13.97 % 7.73 % 20.93 % 24.25 % 14.26 % 12.13 % -2.16%
  YoY % -23.84% 80.72% -63.07% -13.69% 70.06% 17.56% -
  Horiz. % 87.72% 115.17% 63.73% 172.55% 199.92% 117.56% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 49.81 58.99 56.26 68.74 71.11 69.26 67.74 -4.99%
  YoY % -15.56% 4.85% -18.16% -3.33% 2.67% 2.24% -
  Horiz. % 73.53% 87.08% 83.05% 101.48% 104.97% 102.24% 100.00%
EPS 6.32 7.96 4.02 11.13 11.30 5.68 4.50 5.82%
  YoY % -20.60% 98.01% -63.88% -1.50% 98.94% 26.22% -
  Horiz. % 140.44% 176.89% 89.33% 247.33% 251.11% 126.22% 100.00%
DPS 5.50 5.50 3.17 4.50 4.50 2.00 2.00 18.35%
  YoY % 0.00% 73.50% -29.56% 0.00% 125.00% 0.00% -
  Horiz. % 275.00% 275.00% 158.50% 225.00% 225.00% 100.00% 100.00%
NAPS 0.5940 0.5700 0.5200 0.5320 0.4660 0.3980 0.3710 8.15%
  YoY % 4.21% 9.62% -2.26% 14.16% 17.09% 7.28% -
  Horiz. % 160.11% 153.64% 140.16% 143.40% 125.61% 107.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 49.81 58.99 56.26 53.64 55.43 54.08 53.07 -1.05%
  YoY % -15.56% 4.85% 4.88% -3.23% 2.50% 1.90% -
  Horiz. % 93.86% 111.16% 106.01% 101.07% 104.45% 101.90% 100.00%
EPS 6.32 7.96 4.02 8.69 8.81 4.43 3.53 10.18%
  YoY % -20.60% 98.01% -53.74% -1.36% 98.87% 25.50% -
  Horiz. % 179.04% 225.50% 113.88% 246.18% 249.58% 125.50% 100.00%
DPS 5.50 5.50 3.17 3.51 3.52 1.56 1.57 23.21%
  YoY % 0.00% 73.50% -9.69% -0.28% 125.64% -0.64% -
  Horiz. % 350.32% 350.32% 201.91% 223.57% 224.20% 99.36% 100.00%
NAPS 0.5940 0.5700 0.5200 0.4151 0.3632 0.3108 0.2907 12.64%
  YoY % 4.21% 9.62% 25.27% 14.29% 16.86% 6.91% -
  Horiz. % 204.33% 196.08% 178.88% 142.79% 124.94% 106.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.7450 1.2200 1.1700 2.5900 2.2000 0.8200 0.4500 -
P/RPS 1.50 2.07 2.08 3.77 3.09 1.18 0.66 14.65%
  YoY % -27.54% -0.48% -44.83% 22.01% 161.86% 78.79% -
  Horiz. % 227.27% 313.64% 315.15% 571.21% 468.18% 178.79% 100.00%
P/EPS 11.79 15.32 29.10 23.26 19.47 14.45 10.00 2.78%
  YoY % -23.04% -47.35% 25.11% 19.47% 34.74% 44.50% -
  Horiz. % 117.90% 153.20% 291.00% 232.60% 194.70% 144.50% 100.00%
EY 8.48 6.53 3.44 4.30 5.14 6.92 10.00 -2.71%
  YoY % 29.86% 89.83% -20.00% -16.34% -25.72% -30.80% -
  Horiz. % 84.80% 65.30% 34.40% 43.00% 51.40% 69.20% 100.00%
DY 7.38 4.51 2.71 1.74 2.05 2.44 4.44 8.83%
  YoY % 63.64% 66.42% 55.75% -15.12% -15.98% -45.05% -
  Horiz. % 166.22% 101.58% 61.04% 39.19% 46.17% 54.95% 100.00%
P/NAPS 1.25 2.14 2.25 4.87 4.72 2.06 1.21 0.54%
  YoY % -41.59% -4.89% -53.80% 3.18% 129.13% 70.25% -
  Horiz. % 103.31% 176.86% 185.95% 402.48% 390.08% 170.25% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 13/05/20 03/05/19 09/11/18 05/05/17 05/05/16 11/05/15 29/04/14 -
Price 0.8800 1.2800 1.0600 2.6600 2.0000 1.0400 0.5100 -
P/RPS 1.77 2.17 1.88 3.87 2.81 1.50 0.75 15.37%
  YoY % -18.43% 15.43% -51.42% 37.72% 87.33% 100.00% -
  Horiz. % 236.00% 289.33% 250.67% 516.00% 374.67% 200.00% 100.00%
P/EPS 13.93 16.07 26.36 23.89 17.70 18.32 11.33 3.50%
  YoY % -13.32% -39.04% 10.34% 34.97% -3.38% 61.69% -
  Horiz. % 122.95% 141.84% 232.66% 210.86% 156.22% 161.69% 100.00%
EY 7.18 6.22 3.79 4.19 5.65 5.46 8.82 -3.37%
  YoY % 15.43% 64.12% -9.55% -25.84% 3.48% -38.10% -
  Horiz. % 81.41% 70.52% 42.97% 47.51% 64.06% 61.90% 100.00%
DY 6.25 4.30 2.99 1.69 2.25 1.92 3.92 8.08%
  YoY % 45.35% 43.81% 76.92% -24.89% 17.19% -51.02% -
  Horiz. % 159.44% 109.69% 76.28% 43.11% 57.40% 48.98% 100.00%
P/NAPS 1.48 2.25 2.04 5.00 4.29 2.61 1.37 1.29%
  YoY % -34.22% 10.29% -59.20% 16.55% 64.37% 90.51% -
  Horiz. % 108.03% 164.23% 148.91% 364.96% 313.14% 190.51% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

160  223  581  1430 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.3550.00 
 AT 0.205-0.005 
 ARMADA 0.315-0.005 
 PHB-WB 0.020.00 
 YONGTAI 0.175+0.005 
 TDM 0.33+0.025 
 SAPNRG 0.120.00 
 MTOUCHE 0.080.00 
 VIVOCOM 1.09+0.03 
 FOCUS 0.66-0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS