[SLP] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
07-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 47.78%
YoY- 52.12%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 168,949 164,954 175,102 184,088 146,993 141,392 137,862 14.47%
PBT 23,300 24,093 28,060 31,692 22,328 22,538 21,226 6.39%
Tax -5,574 -5,709 -6,646 -7,584 -6,015 -5,900 -5,104 6.03%
NP 17,726 18,384 21,414 24,108 16,313 16,638 16,122 6.50%
-
NP to SH 17,726 18,384 21,414 24,108 16,313 16,638 16,122 6.50%
-
Tax Rate 23.92% 23.70% 23.68% 23.93% 26.94% 26.18% 24.05% -
Total Cost 151,223 146,570 153,688 159,980 130,680 124,753 121,740 15.50%
-
Net Worth 185,421 186,689 187,640 185,738 181,618 185,421 188,591 -1.12%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 17,432 16,904 15,847 12,678 17,432 16,904 15,847 6.54%
Div Payout % 98.35% 91.95% 74.01% 52.59% 106.86% 101.60% 98.30% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 185,421 186,689 187,640 185,738 181,618 185,421 188,591 -1.12%
NOSH 316,959 316,959 316,959 316,959 316,959 316,959 316,959 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.49% 11.14% 12.23% 13.10% 11.10% 11.77% 11.69% -
ROE 9.56% 9.85% 11.41% 12.98% 8.98% 8.97% 8.55% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 53.30 52.04 55.24 58.08 46.38 44.61 43.50 14.46%
EPS 5.59 5.80 6.76 7.60 5.15 5.25 5.08 6.56%
DPS 5.50 5.33 5.00 4.00 5.50 5.33 5.00 6.54%
NAPS 0.585 0.589 0.592 0.586 0.573 0.585 0.595 -1.12%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 53.31 52.05 55.25 58.08 46.38 44.61 43.50 14.47%
EPS 5.59 5.80 6.76 7.61 5.15 5.25 5.09 6.42%
DPS 5.50 5.33 5.00 4.00 5.50 5.33 5.00 6.54%
NAPS 0.585 0.589 0.592 0.586 0.573 0.585 0.595 -1.12%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.925 0.95 0.945 0.845 0.90 0.91 0.83 -
P/RPS 1.74 1.83 1.71 1.45 1.94 2.04 1.91 -6.00%
P/EPS 16.54 16.38 13.99 11.11 17.49 17.34 16.32 0.89%
EY 6.05 6.11 7.15 9.00 5.72 5.77 6.13 -0.86%
DY 5.95 5.61 5.29 4.73 6.11 5.86 6.02 -0.77%
P/NAPS 1.58 1.61 1.60 1.44 1.57 1.56 1.39 8.89%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 05/11/21 06/08/21 07/05/21 24/02/21 06/11/20 07/08/20 -
Price 0.95 0.94 0.94 0.955 0.89 0.925 1.08 -
P/RPS 1.78 1.81 1.70 1.64 1.92 2.07 2.48 -19.78%
P/EPS 16.99 16.21 13.91 12.56 17.29 17.62 21.23 -13.76%
EY 5.89 6.17 7.19 7.96 5.78 5.68 4.71 16.02%
DY 5.79 5.67 5.32 4.19 6.18 5.77 4.63 16.02%
P/NAPS 1.62 1.60 1.59 1.63 1.55 1.58 1.82 -7.44%

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