[SLP] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

28-Mar-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -45.12%

YoY- -59.21%

Quarter Report

SLP-FSQ417(BMSB)-rev.pdf

Latest QR

Upcoming QR

SLP's Result

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	185,778	179,462	178,316	180,132	175,962	171,072	170,007	6.08%
YoY %	3.52%	0.64%	-1.01%	2.37%	2.86%	0.63%	-	-
Horiz. %	109.28%	105.56%	104.89%	105.96%	103.50%	100.63%	100.00%	-
PBT	28,487	26,058	23,843	24,398	26,258	27,747	29,870	-3.10%
YoY %	9.32%	9.29%	-2.27%	-7.08%	-5.37%	-7.11%	-	-
Horiz. %	95.37%	87.24%	79.82%	81.68%	87.91%	92.89%	100.00%	-
Tax	-5,725	-4,809	-4,568	-5,187	-3,748	-3,748	-4,421	18.78%
YoY %	-19.05%	-5.28%	11.93%	-38.39%	0.00%	15.22%	-	-
Horiz. %	129.50%	108.78%	103.33%	117.33%	84.78%	84.78%	100.00%	-
NP	22,762	21,249	19,275	19,211	22,510	23,999	25,449	-7.16%
YoY %	7.12%	10.24%	0.33%	-14.66%	-6.20%	-5.70%	-	-
Horiz. %	89.44%	83.50%	75.74%	75.49%	88.45%	94.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,605	16,776	12,744	11,647	21,224	24,029	27,537	-20.25%
YoY %	16.86%	31.64%	9.42%	-45.12%	-11.67%	-12.74%	-	-
Horiz. %	71.20%	60.92%	46.28%	42.30%	77.07%	87.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.10%	18.45%	19.16%	21.26%	14.27%	13.51%	14.80%	-
YoY %	8.94%	-3.71%	-9.88%	48.98%	5.63%	-8.72%	-	-
Horiz. %	135.81%	124.66%	129.46%	143.65%	96.42%	91.28%	100.00%	-
Total Cost	163,016	158,213	159,041	160,921	153,452	147,073	144,558	8.33%
YoY %	3.04%	-0.52%	-1.17%	4.87%	4.34%	1.74%	-	-
Horiz. %	112.77%	109.45%	110.02%	111.32%	106.15%	101.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	178,765	175,278	164,819	145,458	140,353	74,111	131,581	22.64%
YoY %	1.99%	6.35%	13.31%	3.64%	89.38%	-43.68%	-	-
Horiz. %	135.86%	133.21%	125.26%	110.55%	106.67%	56.32%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	13,617	12,754	10,051	10,051	9,652	9,468	11,130	14.37%
YoY %	6.77%	26.89%	0.00%	4.13%	1.94%	-14.93%	-	-
Horiz. %	122.35%	114.59%	90.31%	90.31%	86.72%	85.07%	100.00%	-
Div Payout %	69.46%	76.03%	78.87%	86.30%	45.48%	39.41%	40.42%	-
YoY %	-8.64%	-3.60%	-8.61%	89.75%	15.40%	-2.50%	-	-
Horiz. %	171.85%	188.10%	195.13%	213.51%	112.52%	97.50%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	178,765	175,278	164,819	145,458	140,353	74,111	131,581	22.64%
YoY %	1.99%	6.35%	13.31%	3.64%	89.38%	-43.68%	-	-
Horiz. %	135.86%	133.21%	125.26%	110.55%	106.67%	56.32%	100.00%	-
NOSH	316,959	316,959	316,959	316,959	316,959	136,737	247,333	17.96%
YoY %	0.00%	0.00%	0.00%	0.00%	131.80%	-44.72%	-	-
Horiz. %	128.15%	128.15%	128.15%	128.15%	128.15%	55.28%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	12.25%	11.84%	10.81%	10.66%	12.79%	14.03%	14.97%	-
YoY %	3.46%	9.53%	1.41%	-16.65%	-8.84%	-6.28%	-	-
Horiz. %	81.83%	79.09%	72.21%	71.21%	85.44%	93.72%	100.00%	-
ROE	10.97%	9.57%	7.73%	8.01%	15.12%	32.42%	20.93%	-
YoY %	14.63%	23.80%	-3.50%	-47.02%	-53.36%	54.90%	-	-
Horiz. %	52.41%	45.72%	36.93%	38.27%	72.24%	154.90%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	58.61	56.62	56.26	65.76	67.83	125.11	68.74	-10.07%
YoY %	3.51%	0.64%	-14.45%	-3.05%	-45.78%	82.00%	-	-
Horiz. %	85.26%	82.37%	81.84%	95.66%	98.68%	182.00%	100.00%	-
EPS	6.19	5.29	4.02	4.25	8.18	17.57	11.13	-32.34%
YoY %	17.01%	31.59%	-5.41%	-48.04%	-53.44%	57.86%	-	-
Horiz. %	55.62%	47.53%	36.12%	38.19%	73.50%	157.86%	100.00%	-
DPS	4.30	4.02	3.17	3.67	3.72	6.92	4.50	-2.98%
YoY %	6.97%	26.81%	-13.62%	-1.34%	-46.24%	53.78%	-	-
Horiz. %	95.56%	89.33%	70.44%	81.56%	82.67%	153.78%	100.00%	-
NAPS	0.564	0.553	0.52	0.531	0.541	0.542	0.532	3.96%
YoY %	1.99%	6.35%	-2.07%	-1.85%	-0.18%	1.88%	-	-
Horiz. %	106.02%	103.95%	97.74%	99.81%	101.69%	101.88%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 316,959
RPS	58.61	56.62	56.26	56.83	55.52	53.97	53.64	6.07%
YoY %	3.51%	0.64%	-1.00%	2.36%	2.87%	0.62%	-	-
Horiz. %	109.27%	105.56%	104.88%	105.95%	103.50%	100.62%	100.00%	-
EPS	6.19	5.29	4.02	3.67	6.70	7.58	8.69	-20.22%
YoY %	17.01%	31.59%	9.54%	-45.22%	-11.61%	-12.77%	-	-
Horiz. %	71.23%	60.87%	46.26%	42.23%	77.10%	87.23%	100.00%	-
DPS	4.30	4.02	3.17	3.17	3.05	2.99	3.51	14.47%
YoY %	6.97%	26.81%	0.00%	3.93%	2.01%	-14.81%	-	-
Horiz. %	122.51%	114.53%	90.31%	90.31%	86.89%	85.19%	100.00%	-
NAPS	0.564	0.553	0.52	0.4589	0.4428	0.2338	0.4151	22.65%
YoY %	1.99%	6.35%	13.31%	3.64%	89.39%	-43.68%	-	-
Horiz. %	135.87%	133.22%	125.27%	110.55%	106.67%	56.32%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.12	0.84	1.17	1.82	1.90	2.41	2.59	-
P/RPS	1.91	1.48	2.08	2.77	2.80	1.93	3.77	-36.42%
YoY %	29.05%	-28.85%	-24.91%	-1.07%	45.08%	-48.81%	-	-
Horiz. %	50.66%	39.26%	55.17%	73.47%	74.27%	51.19%	100.00%	-
P/EPS	18.11	15.87	29.10	42.81	23.22	13.71	23.26	-15.35%
YoY %	14.11%	-45.46%	-32.03%	84.37%	69.37%	-41.06%	-	-
Horiz. %	77.86%	68.23%	125.11%	184.05%	99.83%	58.94%	100.00%	-
EY	5.52	6.30	3.44	2.34	4.31	7.29	4.30	18.09%
YoY %	-12.38%	83.14%	47.01%	-45.71%	-40.88%	69.53%	-	-
Horiz. %	128.37%	146.51%	80.00%	54.42%	100.23%	169.53%	100.00%	-
DY	3.84	4.79	2.71	2.02	1.96	2.87	1.74	69.42%
YoY %	-19.83%	76.75%	34.16%	3.06%	-31.71%	64.94%	-	-
Horiz. %	220.69%	275.29%	155.75%	116.09%	112.64%	164.94%	100.00%	-
P/NAPS	1.99	1.52	2.25	3.43	3.51	4.45	4.87	-44.90%
YoY %	30.92%	-32.44%	-34.40%	-2.28%	-21.12%	-8.62%	-	-
Horiz. %	40.86%	31.21%	46.20%	70.43%	72.07%	91.38%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	09/11/18	09/11/18	09/11/18	28/03/18	03/11/17	04/08/17	05/05/17	-
Price	1.06	1.06	1.06	1.20	1.85	2.41	2.66	-
P/RPS	1.81	1.87	1.88	1.82	2.73	1.93	3.87	-39.71%
YoY %	-3.21%	-0.53%	3.30%	-33.33%	41.45%	-50.13%	-	-
Horiz. %	46.77%	48.32%	48.58%	47.03%	70.54%	49.87%	100.00%	-
P/EPS	17.14	20.03	26.36	28.22	22.61	13.71	23.89	-19.84%
YoY %	-14.43%	-24.01%	-6.59%	24.81%	64.92%	-42.61%	-	-
Horiz. %	71.75%	83.84%	110.34%	118.12%	94.64%	57.39%	100.00%	-
EY	5.84	4.99	3.79	3.54	4.42	7.29	4.19	24.75%
YoY %	17.03%	31.66%	7.06%	-19.91%	-39.37%	73.99%	-	-
Horiz. %	139.38%	119.09%	90.45%	84.49%	105.49%	173.99%	100.00%	-
DY	4.05	3.80	2.99	3.06	2.01	2.87	1.69	78.98%
YoY %	6.58%	27.09%	-2.29%	52.24%	-29.97%	69.82%	-	-
Horiz. %	239.64%	224.85%	176.92%	181.07%	118.93%	169.82%	100.00%	-
P/NAPS	1.88	1.92	2.04	2.26	3.42	4.45	5.00	-47.87%
YoY %	-2.08%	-5.88%	-9.73%	-33.92%	-23.15%	-11.00%	-	-
Horiz. %	37.60%	38.40%	40.80%	45.20%	68.40%	89.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos