[SLP] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

09-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 13.72%

YoY- 77.33%

Quarter Report

SLP-FSQ22018(BMSB)(3Aug2018).pdf

Latest QR

Upcoming QR

SLP's Result

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	175,102	137,862	172,582	177,080	178,420	173,670	167,888	0.70%
YoY %	27.01%	-20.12%	-2.54%	-0.75%	2.74%	3.44%	-	-
Horiz. %	104.30%	82.12%	102.80%	105.48%	106.27%	103.44%	100.00%	-
PBT	28,060	21,226	26,964	27,376	24,056	27,104	29,374	-0.75%
YoY %	32.20%	-21.28%	-1.50%	13.80%	-11.25%	-7.73%	-	-
Horiz. %	95.53%	72.26%	91.80%	93.20%	81.90%	92.27%	100.00%	-
Tax	-6,646	-5,104	-3,594	-3,858	-4,614	-4,796	-7,642	-2.29%
YoY %	-30.21%	-42.01%	6.84%	16.38%	3.79%	37.24%	-	-
Horiz. %	86.97%	66.79%	47.03%	50.48%	60.38%	62.76%	100.00%	-
NP	21,414	16,122	23,370	23,518	19,442	22,308	21,732	-0.24%
YoY %	32.82%	-31.01%	-0.63%	20.96%	-12.85%	2.65%	-	-
Horiz. %	98.54%	74.19%	107.54%	108.22%	89.46%	102.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,414	16,122	23,370	23,518	13,262	22,308	21,732	-0.24%
YoY %	32.82%	-31.01%	-0.63%	77.33%	-40.55%	2.65%	-	-
Horiz. %	98.54%	74.19%	107.54%	108.22%	61.03%	102.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.68%	24.05%	13.33%	14.09%	19.18%	17.69%	26.02%	-
YoY %	-1.54%	80.42%	-5.39%	-26.54%	8.42%	-32.01%	-	-
Horiz. %	91.01%	92.43%	51.23%	54.15%	73.71%	67.99%	100.00%	-
Total Cost	153,688	121,740	149,212	153,562	158,978	151,362	146,156	0.84%
YoY %	26.24%	-18.41%	-2.83%	-3.41%	5.03%	3.56%	-	-
Horiz. %	105.15%	83.29%	102.09%	105.07%	108.77%	103.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	187,640	188,591	185,104	175,278	91,450	121,185	101,234	10.82%
YoY %	-0.50%	1.88%	5.61%	91.67%	-24.54%	19.71%	-	-
Horiz. %	185.35%	186.29%	182.85%	173.14%	90.34%	119.71%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	15,847	15,847	15,847	9,508	5,061	7,419	7,425	13.45%
YoY %	0.00%	0.00%	66.67%	87.87%	-31.78%	-0.08%	-	-
Horiz. %	213.43%	213.43%	213.43%	128.05%	68.16%	99.92%	100.00%	-
Div Payout %	74.01%	98.30%	67.81%	40.43%	38.17%	33.26%	34.17%	-
YoY %	-24.71%	44.96%	67.72%	5.92%	14.76%	-2.66%	-	-
Horiz. %	216.59%	287.68%	198.45%	118.32%	111.71%	97.34%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	187,640	188,591	185,104	175,278	91,450	121,185	101,234	10.82%
YoY %	-0.50%	1.88%	5.61%	91.67%	-24.54%	19.71%	-	-
Horiz. %	185.35%	186.29%	182.85%	173.14%	90.34%	119.71%	100.00%	-
NOSH	316,959	316,959	316,959	316,959	168,727	247,317	247,517	4.20%
YoY %	0.00%	0.00%	0.00%	87.85%	-31.78%	-0.08%	-	-
Horiz. %	128.06%	128.06%	128.06%	128.06%	68.17%	99.92%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	12.23%	11.69%	13.54%	13.28%	10.90%	12.85%	12.94%	-
YoY %	4.62%	-13.66%	1.96%	21.83%	-15.18%	-0.70%	-	-
Horiz. %	94.51%	90.34%	104.64%	102.63%	84.23%	99.30%	100.00%	-
ROE	11.41%	8.55%	12.63%	13.42%	14.50%	18.41%	21.47%	-
YoY %	33.45%	-32.30%	-5.89%	-7.45%	-21.24%	-14.25%	-	-
Horiz. %	53.14%	39.82%	58.83%	62.51%	67.54%	85.75%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	55.24	43.50	54.45	55.87	105.74	70.22	67.83	-3.36%
YoY %	26.99%	-20.11%	-2.54%	-47.16%	50.58%	3.52%	-	-
Horiz. %	81.44%	64.13%	80.27%	82.37%	155.89%	103.52%	100.00%	-
EPS	6.76	5.08	7.38	7.42	7.86	9.02	8.78	-4.26%
YoY %	33.07%	-31.17%	-0.54%	-5.60%	-12.86%	2.73%	-	-
Horiz. %	76.99%	57.86%	84.05%	84.51%	89.52%	102.73%	100.00%	-
DPS	5.00	5.00	5.00	3.00	3.00	3.00	3.00	8.87%
YoY %	0.00%	0.00%	66.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	166.67%	166.67%	166.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.592	0.595	0.584	0.553	0.542	0.49	0.409	6.35%
YoY %	-0.50%	1.88%	5.61%	2.03%	10.61%	19.80%	-	-
Horiz. %	144.74%	145.48%	142.79%	135.21%	132.52%	119.80%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 316,959
RPS	55.25	43.50	54.45	55.87	56.29	54.80	52.97	0.70%
YoY %	27.01%	-20.11%	-2.54%	-0.75%	2.72%	3.45%	-	-
Horiz. %	104.30%	82.12%	102.79%	105.47%	106.27%	103.45%	100.00%	-
EPS	6.76	5.09	7.37	7.42	4.18	7.04	6.86	-0.24%
YoY %	32.81%	-30.94%	-0.67%	77.51%	-40.62%	2.62%	-	-
Horiz. %	98.54%	74.20%	107.43%	108.16%	60.93%	102.62%	100.00%	-
DPS	5.00	5.00	5.00	3.00	1.60	2.34	2.34	13.47%
YoY %	0.00%	0.00%	66.67%	87.50%	-31.62%	0.00%	-	-
Horiz. %	213.68%	213.68%	213.68%	128.21%	68.38%	100.00%	100.00%	-
NAPS	0.592	0.595	0.584	0.553	0.2885	0.3824	0.3194	10.82%
YoY %	-0.50%	1.88%	5.61%	91.68%	-24.56%	19.72%	-	-
Horiz. %	185.35%	186.29%	182.84%	173.14%	90.33%	119.72%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.945	0.83	1.30	0.84	2.41	3.00	1.44	-
P/RPS	1.71	1.91	2.39	1.50	2.28	4.27	2.12	-3.51%
YoY %	-10.47%	-20.08%	59.33%	-34.21%	-46.60%	101.42%	-	-
Horiz. %	80.66%	90.09%	112.74%	70.75%	107.55%	201.42%	100.00%	-
P/EPS	13.99	16.32	17.63	11.32	30.66	33.26	16.40	-2.61%
YoY %	-14.28%	-7.43%	55.74%	-63.08%	-7.82%	102.80%	-	-
Horiz. %	85.30%	99.51%	107.50%	69.02%	186.95%	202.80%	100.00%	-
EY	7.15	6.13	5.67	8.83	3.26	3.01	6.10	2.67%
YoY %	16.64%	8.11%	-35.79%	170.86%	8.31%	-50.66%	-	-
Horiz. %	117.21%	100.49%	92.95%	144.75%	53.44%	49.34%	100.00%	-
DY	5.29	6.02	3.85	3.57	1.24	1.00	2.08	16.81%
YoY %	-12.13%	56.36%	7.84%	187.90%	24.00%	-51.92%	-	-
Horiz. %	254.33%	289.42%	185.10%	171.63%	59.62%	48.08%	100.00%	-
P/NAPS	1.60	1.39	2.23	1.52	4.45	6.12	3.52	-12.30%
YoY %	15.11%	-37.67%	46.71%	-65.84%	-27.29%	73.86%	-	-
Horiz. %	45.45%	39.49%	63.35%	43.18%	126.42%	173.86%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	06/08/21	07/08/20	02/08/19	09/11/18	04/08/17	05/08/16	07/08/15	-
Price	0.94	1.08	1.25	1.06	2.41	3.00	1.45	-
P/RPS	1.70	2.48	2.30	1.90	2.28	4.27	2.14	-3.76%
YoY %	-31.45%	7.83%	21.05%	-16.67%	-46.60%	99.53%	-	-
Horiz. %	79.44%	115.89%	107.48%	88.79%	106.54%	199.53%	100.00%	-
P/EPS	13.91	21.23	16.95	14.29	30.66	33.26	16.51	-2.81%
YoY %	-34.48%	25.25%	18.61%	-53.39%	-7.82%	101.45%	-	-
Horiz. %	84.25%	128.59%	102.67%	86.55%	185.71%	201.45%	100.00%	-
EY	7.19	4.71	5.90	7.00	3.26	3.01	6.06	2.88%
YoY %	52.65%	-20.17%	-15.71%	114.72%	8.31%	-50.33%	-	-
Horiz. %	118.65%	77.72%	97.36%	115.51%	53.80%	49.67%	100.00%	-
DY	5.32	4.63	4.00	2.83	1.24	1.00	2.07	17.02%
YoY %	14.90%	15.75%	41.34%	128.23%	24.00%	-51.69%	-	-
Horiz. %	257.00%	223.67%	193.24%	136.71%	59.90%	48.31%	100.00%	-
P/NAPS	1.59	1.82	2.14	1.92	4.45	6.12	3.55	-12.51%
YoY %	-12.64%	-14.95%	11.46%	-56.85%	-27.29%	72.39%	-	-
Horiz. %	44.79%	51.27%	60.28%	54.08%	125.35%	172.39%	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