[SLP] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

10-Nov-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Sep-2023 [#3]

Profit Trend

QoQ- -6.02%

YoY- -49.86%

Quarter Report

SLP-FS Q3 2023(BMSB).pdf

Latest QR

Upcoming QR

SLP's Result

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Annualized Quarter Result
Revenue	165,148	163,192	162,328	159,405	155,786	161,064	185,742	-7.54%
YoY %	1.20%	0.53%	1.83%	2.32%	-3.28%	-13.29%	-	-
Horiz. %	88.91%	87.86%	87.39%	85.82%	83.87%	86.71%	100.00%	-
PBT	21,672	26,004	14,236	16,416	17,422	16,144	25,538	-10.37%
YoY %	-16.66%	82.66%	-13.28%	-5.77%	7.92%	-36.78%	-	-
Horiz. %	84.86%	101.82%	55.74%	64.28%	68.22%	63.22%	100.00%	-
Tax	-5,324	-6,252	-3,629	-4,174	-4,396	-4,036	-4,958	4.86%
YoY %	14.84%	-72.28%	13.06%	5.05%	-8.92%	18.60%	-	-
Horiz. %	107.38%	126.10%	73.19%	84.19%	88.66%	81.40%	100.00%	-
NP	16,348	19,752	10,607	12,241	13,026	12,108	20,580	-14.23%
YoY %	-17.23%	86.22%	-13.35%	-6.03%	7.58%	-41.17%	-	-
Horiz. %	79.44%	95.98%	51.54%	59.48%	63.29%	58.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,348	19,752	10,607	12,241	13,026	12,108	20,580	-14.23%
YoY %	-17.23%	86.22%	-13.35%	-6.03%	7.58%	-41.17%	-	-
Horiz. %	79.44%	95.98%	51.54%	59.48%	63.29%	58.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.57%	24.04%	25.49%	25.43%	25.23%	25.00%	19.41%	-
YoY %	2.20%	-5.69%	0.24%	0.79%	0.92%	28.80%	-	-
Horiz. %	126.58%	123.85%	131.32%	131.01%	129.98%	128.80%	100.00%	-
Total Cost	148,800	143,440	151,721	147,164	142,760	148,956	165,162	-6.72%
YoY %	3.74%	-5.46%	3.10%	3.08%	-4.16%	-9.81%	-	-
Horiz. %	90.09%	86.85%	91.86%	89.10%	86.44%	90.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,979	193,662	191,126	195,247	196,198	191,760	193,028	0.32%
YoY %	0.16%	1.33%	-2.11%	-0.48%	2.31%	-0.66%	-	-
Horiz. %	100.49%	100.33%	99.01%	101.15%	101.64%	99.34%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Dividend
Div	14,263	12,678	15,055	14,791	14,263	12,678	17,432	-12.53%
YoY %	12.50%	-15.79%	1.78%	3.70%	12.50%	-27.27%	-	-
Horiz. %	81.82%	72.73%	86.36%	84.85%	81.82%	72.73%	100.00%	-
Div Payout %	87.25%	64.19%	141.94%	120.83%	109.50%	104.71%	84.71%	-
YoY %	35.92%	-54.78%	17.47%	10.35%	4.57%	23.61%	-	-
Horiz. %	103.00%	75.78%	167.56%	142.64%	129.26%	123.61%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Equity
Net Worth	193,979	193,662	191,126	195,247	196,198	191,760	193,028	0.32%
YoY %	0.16%	1.33%	-2.11%	-0.48%	2.31%	-0.66%	-	-
Horiz. %	100.49%	100.33%	99.01%	101.15%	101.64%	99.34%	100.00%	-
NOSH	316,959	316,959	316,959	316,959	316,959	316,959	316,959	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Ratio Analysis
NP Margin	9.90%	12.10%	6.53%	7.68%	8.36%	7.52%	11.08%	-
YoY %	-18.18%	85.30%	-14.97%	-8.13%	11.17%	-32.13%	-	-
Horiz. %	89.35%	109.21%	58.94%	69.31%	75.45%	67.87%	100.00%	-
ROE	8.43%	10.20%	5.55%	6.27%	6.64%	6.31%	10.66%	-
YoY %	-17.35%	83.78%	-11.48%	-5.57%	5.23%	-40.81%	-	-
Horiz. %	79.08%	95.68%	52.06%	58.82%	62.29%	59.19%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Per Share
RPS	52.10	51.49	51.21	50.29	49.15	50.82	58.60	-7.54%
YoY %	1.18%	0.55%	1.83%	2.32%	-3.29%	-13.28%	-	-
Horiz. %	88.91%	87.87%	87.39%	85.82%	83.87%	86.72%	100.00%	-
EPS	5.16	6.24	3.35	3.85	4.10	3.84	6.49	-14.18%
YoY %	-17.31%	86.27%	-12.99%	-6.10%	6.77%	-40.83%	-	-
Horiz. %	79.51%	96.15%	51.62%	59.32%	63.17%	59.17%	100.00%	-
DPS	4.50	4.00	4.75	4.67	4.50	4.00	5.50	-12.53%
YoY %	12.50%	-15.79%	1.71%	3.78%	12.50%	-27.27%	-	-
Horiz. %	81.82%	72.73%	86.36%	84.91%	81.82%	72.73%	100.00%	-
NAPS	0.612	0.611	0.603	0.616	0.619	0.605	0.609	0.32%
YoY %	0.16%	1.33%	-2.11%	-0.48%	2.31%	-0.66%	-	-
Horiz. %	100.49%	100.33%	99.01%	101.15%	101.64%	99.34%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Adjusted Per Share Value based on latest NOSH - 316,959
RPS	52.11	51.49	51.22	50.30	49.15	50.82	58.61	-7.54%
YoY %	1.20%	0.53%	1.83%	2.34%	-3.29%	-13.29%	-	-
Horiz. %	88.91%	87.85%	87.39%	85.82%	83.86%	86.71%	100.00%	-
EPS	5.16	6.23	3.35	3.86	4.11	3.82	6.49	-14.18%
YoY %	-17.17%	85.97%	-13.21%	-6.08%	7.59%	-41.14%	-	-
Horiz. %	79.51%	95.99%	51.62%	59.48%	63.33%	58.86%	100.00%	-
DPS	4.50	4.00	4.75	4.67	4.50	4.00	5.50	-12.53%
YoY %	12.50%	-15.79%	1.71%	3.78%	12.50%	-27.27%	-	-
Horiz. %	81.82%	72.73%	86.36%	84.91%	81.82%	72.73%	100.00%	-
NAPS	0.612	0.611	0.603	0.616	0.619	0.605	0.609	0.32%
YoY %	0.16%	1.33%	-2.11%	-0.48%	2.31%	-0.66%	-	-
Horiz. %	100.49%	100.33%	99.01%	101.15%	101.64%	99.34%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	-
Price	0.99	0.96	0.90	0.85	0.875	0.93	0.99	-
P/RPS	1.90	1.86	1.76	1.69	1.78	1.83	1.69	8.12%
YoY %	2.15%	5.68%	4.14%	-5.06%	-2.73%	8.28%	-	-
Horiz. %	112.43%	110.06%	104.14%	100.00%	105.33%	108.28%	100.00%	-
P/EPS	19.19	15.41	26.89	22.01	21.29	24.35	15.25	16.57%
YoY %	24.53%	-42.69%	22.17%	3.38%	-12.57%	59.67%	-	-
Horiz. %	125.84%	101.05%	176.33%	144.33%	139.61%	159.67%	100.00%	-
EY	5.21	6.49	3.72	4.54	4.70	4.11	6.56	-14.25%
YoY %	-19.72%	74.46%	-18.06%	-3.40%	14.36%	-37.35%	-	-
Horiz. %	79.42%	98.93%	56.71%	69.21%	71.65%	62.65%	100.00%	-
DY	4.55	4.17	5.28	5.49	5.14	4.30	5.56	-12.52%
YoY %	9.11%	-21.02%	-3.83%	6.81%	19.53%	-22.66%	-	-
Horiz. %	81.83%	75.00%	94.96%	98.74%	92.45%	77.34%	100.00%	-
P/NAPS	1.62	1.57	1.49	1.38	1.41	1.54	1.63	-0.40%
YoY %	3.18%	5.37%	7.97%	-2.13%	-8.44%	-5.52%	-	-
Horiz. %	99.39%	96.32%	91.41%	84.66%	86.50%	94.48%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Announcement Date
Date	09/08/24	03/05/24	26/02/24	10/11/23	04/08/23	05/05/23	24/02/23	-
Price	0.89	1.09	0.95	0.87	0.87	0.915	0.965	-
P/RPS	1.71	2.12	1.85	1.73	1.77	1.80	1.65	2.41%
YoY %	-19.34%	14.59%	6.94%	-2.26%	-1.67%	9.09%	-	-
Horiz. %	103.64%	128.48%	112.12%	104.85%	107.27%	109.09%	100.00%	-
P/EPS	17.26	17.49	28.39	22.53	21.17	23.95	14.86	10.50%
YoY %	-1.32%	-38.39%	26.01%	6.42%	-11.61%	61.17%	-	-
Horiz. %	116.15%	117.70%	191.05%	151.62%	142.46%	161.17%	100.00%	-
EY	5.80	5.72	3.52	4.44	4.72	4.17	6.73	-9.44%
YoY %	1.40%	62.50%	-20.72%	-5.93%	13.19%	-38.04%	-	-
Horiz. %	86.18%	84.99%	52.30%	65.97%	70.13%	61.96%	100.00%	-
DY	5.06	3.67	5.00	5.36	5.17	4.37	5.70	-7.63%
YoY %	37.87%	-26.60%	-6.72%	3.68%	18.31%	-23.33%	-	-
Horiz. %	88.77%	64.39%	87.72%	94.04%	90.70%	76.67%	100.00%	-
P/NAPS	1.45	1.78	1.58	1.41	1.41	1.51	1.58	-5.56%
YoY %	-18.54%	12.66%	12.06%	0.00%	-6.62%	-4.43%	-	-
Horiz. %	91.77%	112.66%	100.00%	89.24%	89.24%	95.57%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos