[SLP] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 34.7%
YoY- 125.0%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 127,800 86,835 44,675 172,432 126,605 83,944 41,428 111.47%
PBT 20,481 13,552 6,244 34,841 26,324 14,687 6,044 125.10%
Tax -3,123 -2,398 -1,155 -7,591 -6,067 -3,821 -1,589 56.71%
NP 17,358 11,154 5,089 27,250 20,257 10,866 4,455 146.99%
-
NP to SH 17,358 11,154 5,089 27,286 20,257 10,866 4,455 146.99%
-
Tax Rate 15.25% 17.69% 18.50% 21.79% 23.05% 26.02% 26.29% -
Total Cost 110,442 75,681 39,586 145,182 106,348 73,078 36,973 106.99%
-
Net Worth 123,632 121,185 115,120 113,898 110,560 101,234 98,505 16.30%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 7,417 3,709 - 11,142 7,420 3,712 - -
Div Payout % 42.74% 33.26% - 40.83% 36.63% 34.17% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 123,632 121,185 115,120 113,898 110,560 101,234 98,505 16.30%
NOSH 247,264 247,317 247,038 247,604 247,338 247,517 247,500 -0.06%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 13.58% 12.85% 11.39% 15.80% 16.00% 12.94% 10.75% -
ROE 14.04% 9.20% 4.42% 23.96% 18.32% 10.73% 4.52% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 51.69 35.11 18.08 69.64 51.19 33.91 16.74 111.61%
EPS 7.02 4.51 2.06 11.02 8.19 4.39 1.80 147.15%
DPS 3.00 1.50 0.00 4.50 3.00 1.50 0.00 -
NAPS 0.50 0.49 0.466 0.46 0.447 0.409 0.398 16.37%
Adjusted Per Share Value based on latest NOSH - 248,374
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 40.32 27.40 14.09 54.40 39.94 26.48 13.07 111.48%
EPS 5.48 3.52 1.61 8.61 6.39 3.43 1.41 146.58%
DPS 2.34 1.17 0.00 3.52 2.34 1.17 0.00 -
NAPS 0.3901 0.3823 0.3632 0.3593 0.3488 0.3194 0.3108 16.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.34 3.00 2.20 1.90 1.67 1.44 0.82 -
P/RPS 4.53 8.54 12.17 2.73 3.26 4.25 4.90 -5.08%
P/EPS 33.33 66.52 106.80 17.24 20.39 32.80 45.56 -18.76%
EY 3.00 1.50 0.94 5.80 4.90 3.05 2.20 22.90%
DY 1.28 0.50 0.00 2.37 1.80 1.04 0.00 -
P/NAPS 4.68 6.12 4.72 4.13 3.74 3.52 2.06 72.55%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 04/11/16 05/08/16 05/05/16 23/02/16 06/11/15 07/08/15 11/05/15 -
Price 2.39 3.00 2.00 2.22 1.86 1.45 1.04 -
P/RPS 4.62 8.54 11.06 3.19 3.63 4.28 6.21 -17.85%
P/EPS 34.05 66.52 97.09 20.15 22.71 33.03 57.78 -29.64%
EY 2.94 1.50 1.03 4.96 4.40 3.03 1.73 42.27%
DY 1.26 0.50 0.00 2.03 1.61 1.03 0.00 -
P/NAPS 4.78 6.12 4.29 4.83 4.16 3.55 2.61 49.52%

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