[SLP] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -1.96%
YoY- -23.12%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 164,954 175,102 184,088 146,993 141,392 137,862 136,508 13.43%
PBT 24,093 28,060 31,692 22,328 22,538 21,226 20,828 10.18%
Tax -5,709 -6,646 -7,584 -6,015 -5,900 -5,104 -4,980 9.52%
NP 18,384 21,414 24,108 16,313 16,638 16,122 15,848 10.39%
-
NP to SH 18,384 21,414 24,108 16,313 16,638 16,122 15,848 10.39%
-
Tax Rate 23.70% 23.68% 23.93% 26.94% 26.18% 24.05% 23.91% -
Total Cost 146,570 153,688 159,980 130,680 124,753 121,740 120,660 13.83%
-
Net Worth 186,689 187,640 185,738 181,618 185,421 188,591 188,274 -0.56%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 16,904 15,847 12,678 17,432 16,904 15,847 12,678 21.12%
Div Payout % 91.95% 74.01% 52.59% 106.86% 101.60% 98.30% 80.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 186,689 187,640 185,738 181,618 185,421 188,591 188,274 -0.56%
NOSH 316,959 316,959 316,959 316,959 316,959 316,959 316,959 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 11.14% 12.23% 13.10% 11.10% 11.77% 11.69% 11.61% -
ROE 9.85% 11.41% 12.98% 8.98% 8.97% 8.55% 8.42% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 52.04 55.24 58.08 46.38 44.61 43.50 43.07 13.42%
EPS 5.80 6.76 7.60 5.15 5.25 5.08 5.00 10.39%
DPS 5.33 5.00 4.00 5.50 5.33 5.00 4.00 21.06%
NAPS 0.589 0.592 0.586 0.573 0.585 0.595 0.594 -0.56%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 52.05 55.25 58.08 46.38 44.61 43.50 43.07 13.44%
EPS 5.80 6.76 7.61 5.15 5.25 5.09 5.00 10.39%
DPS 5.33 5.00 4.00 5.50 5.33 5.00 4.00 21.06%
NAPS 0.589 0.592 0.586 0.573 0.585 0.595 0.594 -0.56%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.95 0.945 0.845 0.90 0.91 0.83 0.745 -
P/RPS 1.83 1.71 1.45 1.94 2.04 1.91 1.73 3.81%
P/EPS 16.38 13.99 11.11 17.49 17.34 16.32 14.90 6.51%
EY 6.11 7.15 9.00 5.72 5.77 6.13 6.71 -6.04%
DY 5.61 5.29 4.73 6.11 5.86 6.02 5.37 2.95%
P/NAPS 1.61 1.60 1.44 1.57 1.56 1.39 1.25 18.36%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 05/11/21 06/08/21 07/05/21 24/02/21 06/11/20 07/08/20 13/05/20 -
Price 0.94 0.94 0.955 0.89 0.925 1.08 0.88 -
P/RPS 1.81 1.70 1.64 1.92 2.07 2.48 2.04 -7.65%
P/EPS 16.21 13.91 12.56 17.29 17.62 21.23 17.60 -5.33%
EY 6.17 7.19 7.96 5.78 5.68 4.71 5.68 5.66%
DY 5.67 5.32 4.19 6.18 5.77 4.63 4.55 15.78%
P/NAPS 1.60 1.59 1.63 1.55 1.58 1.82 1.48 5.32%

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
Post a Comment