[SLP] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
05-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -81.35%
YoY- 14.23%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 168,697 127,800 86,835 44,675 172,432 126,605 83,944 58.91%
PBT 29,271 20,481 13,552 6,244 34,841 26,324 14,687 58.03%
Tax -3,839 -3,123 -2,398 -1,155 -7,591 -6,067 -3,821 0.31%
NP 25,432 17,358 11,154 5,089 27,250 20,257 10,866 75.82%
-
NP to SH 28,553 17,358 11,154 5,089 27,286 20,257 10,866 89.86%
-
Tax Rate 13.12% 15.25% 17.69% 18.50% 21.79% 23.05% 26.02% -
Total Cost 143,265 110,442 75,681 39,586 145,182 106,348 73,078 56.32%
-
Net Worth 131,333 123,632 121,185 115,120 113,898 110,560 101,234 18.85%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 11,129 7,417 3,709 - 11,142 7,420 3,712 107.23%
Div Payout % 38.98% 42.74% 33.26% - 40.83% 36.63% 34.17% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 131,333 123,632 121,185 115,120 113,898 110,560 101,234 18.85%
NOSH 247,333 247,264 247,317 247,038 247,604 247,338 247,517 -0.04%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.08% 13.58% 12.85% 11.39% 15.80% 16.00% 12.94% -
ROE 21.74% 14.04% 9.20% 4.42% 23.96% 18.32% 10.73% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.21 51.69 35.11 18.08 69.64 51.19 33.91 59.01%
EPS 10.28 7.02 4.51 2.06 11.02 8.19 4.39 75.88%
DPS 4.50 3.00 1.50 0.00 4.50 3.00 1.50 107.31%
NAPS 0.531 0.50 0.49 0.466 0.46 0.447 0.409 18.91%
Adjusted Per Share Value based on latest NOSH - 247,038
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 53.22 40.32 27.40 14.09 54.40 39.94 26.48 58.92%
EPS 9.01 5.48 3.52 1.61 8.61 6.39 3.43 89.82%
DPS 3.51 2.34 1.17 0.00 3.52 2.34 1.17 107.31%
NAPS 0.4144 0.3901 0.3823 0.3632 0.3593 0.3488 0.3194 18.86%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.19 2.34 3.00 2.20 1.90 1.67 1.44 -
P/RPS 3.21 4.53 8.54 12.17 2.73 3.26 4.25 -16.99%
P/EPS 18.97 33.33 66.52 106.80 17.24 20.39 32.80 -30.46%
EY 5.27 3.00 1.50 0.94 5.80 4.90 3.05 43.75%
DY 2.05 1.28 0.50 0.00 2.37 1.80 1.04 56.88%
P/NAPS 4.12 4.68 6.12 4.72 4.13 3.74 3.52 11.01%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 04/11/16 05/08/16 05/05/16 23/02/16 06/11/15 07/08/15 -
Price 2.37 2.39 3.00 2.00 2.22 1.86 1.45 -
P/RPS 3.47 4.62 8.54 11.06 3.19 3.63 4.28 -12.99%
P/EPS 20.53 34.05 66.52 97.09 20.15 22.71 33.03 -27.06%
EY 4.87 2.94 1.50 1.03 4.96 4.40 3.03 37.01%
DY 1.90 1.26 0.50 0.00 2.03 1.61 1.03 50.13%
P/NAPS 4.46 4.78 6.12 4.29 4.83 4.16 3.55 16.35%

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