[SLP] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
05-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -85.74%
YoY- -19.96%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 180,131 135,064 89,210 45,985 168,697 127,800 86,835 62.43%
PBT 24,399 17,468 12,028 6,843 29,271 20,481 13,552 47.83%
Tax -5,187 -3,032 -2,307 -1,737 -3,839 -3,123 -2,398 67.01%
NP 19,212 14,436 9,721 5,106 25,432 17,358 11,154 43.54%
-
NP to SH 11,648 10,030 6,631 4,073 28,553 17,358 11,154 2.92%
-
Tax Rate 21.26% 17.36% 19.18% 25.38% 13.12% 15.25% 17.69% -
Total Cost 160,919 120,628 79,489 40,879 143,265 110,442 75,681 65.12%
-
Net Worth 145,458 140,353 91,450 131,581 131,333 123,632 121,185 12.90%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 12,327 7,783 2,530 - 11,129 7,417 3,709 122.22%
Div Payout % 105.83% 77.60% 38.17% - 38.98% 42.74% 33.26% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 145,458 140,353 91,450 131,581 131,333 123,632 121,185 12.90%
NOSH 316,959 316,959 168,727 247,333 247,333 247,264 247,317 17.93%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.67% 10.69% 10.90% 11.10% 15.08% 13.58% 12.85% -
ROE 8.01% 7.15% 7.25% 3.10% 21.74% 14.04% 9.20% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 65.76 52.06 52.87 18.59 68.21 51.69 35.11 51.77%
EPS 6.24 5.56 3.93 2.06 10.28 7.02 4.51 24.09%
DPS 4.50 3.00 1.50 0.00 4.50 3.00 1.50 107.59%
NAPS 0.531 0.541 0.542 0.532 0.531 0.50 0.49 5.48%
Adjusted Per Share Value based on latest NOSH - 247,333
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 56.83 42.61 28.15 14.51 53.22 40.32 27.40 62.42%
EPS 3.67 3.16 2.09 1.29 9.01 5.48 3.52 2.81%
DPS 3.89 2.46 0.80 0.00 3.51 2.34 1.17 122.27%
NAPS 0.4589 0.4428 0.2885 0.4151 0.4144 0.3901 0.3823 12.90%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.82 1.90 2.41 2.59 2.19 2.34 3.00 -
P/RPS 2.77 3.65 4.56 13.93 3.21 4.53 8.54 -52.69%
P/EPS 42.80 49.15 61.32 157.28 18.97 33.33 66.52 -25.41%
EY 2.34 2.03 1.63 0.64 5.27 3.00 1.50 34.39%
DY 2.47 1.58 0.62 0.00 2.05 1.28 0.50 189.21%
P/NAPS 3.43 3.51 4.45 4.87 4.12 4.68 6.12 -31.95%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/03/18 03/11/17 04/08/17 05/05/17 23/02/17 04/11/16 05/08/16 -
Price 1.20 1.85 2.41 2.66 2.37 2.39 3.00 -
P/RPS 1.82 3.55 4.56 14.31 3.47 4.62 8.54 -64.22%
P/EPS 28.22 47.85 61.32 161.53 20.53 34.05 66.52 -43.45%
EY 3.54 2.09 1.63 0.62 4.87 2.94 1.50 76.98%
DY 3.75 1.62 0.62 0.00 1.90 1.26 0.50 281.75%
P/NAPS 2.26 3.42 4.45 5.00 4.46 4.78 6.12 -48.43%

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