[SLP] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
04-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 3.75%
YoY- -14.31%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 171,872 187,614 180,085 170,400 168,806 178,740 160,800 1.11%
PBT 27,037 28,742 23,290 27,308 35,098 14,028 15,134 10.14%
Tax -3,910 -4,760 -4,042 -4,164 -8,089 -3,126 -3,161 3.60%
NP 23,126 23,982 19,248 23,144 27,009 10,901 11,973 11.59%
-
NP to SH 23,126 23,982 13,373 23,144 27,009 10,901 11,973 11.59%
-
Tax Rate 14.46% 16.56% 17.36% 15.25% 23.05% 22.28% 20.89% -
Total Cost 148,745 163,632 160,837 147,256 141,797 167,838 148,826 -0.00%
-
Net Worth 187,006 178,765 140,353 123,632 110,560 92,381 87,078 13.57%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 16,904 12,678 10,377 9,890 9,893 3,293 3,298 31.29%
Div Payout % 73.10% 52.86% 77.60% 42.74% 36.63% 30.21% 27.55% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 187,006 178,765 140,353 123,632 110,560 92,381 87,078 13.57%
NOSH 316,959 316,959 316,959 247,264 247,338 247,009 247,382 4.21%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 13.46% 12.78% 10.69% 13.58% 16.00% 6.10% 7.45% -
ROE 12.37% 13.42% 9.53% 18.72% 24.43% 11.80% 13.75% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 54.23 59.19 69.41 68.91 68.25 72.36 65.00 -2.97%
EPS 7.29 7.56 7.41 9.36 10.92 4.41 4.84 7.06%
DPS 5.33 4.00 4.00 4.00 4.00 1.33 1.33 26.01%
NAPS 0.59 0.564 0.541 0.50 0.447 0.374 0.352 8.98%
Adjusted Per Share Value based on latest NOSH - 247,171
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 54.23 59.19 56.82 53.76 53.26 56.39 50.73 1.11%
EPS 7.29 7.56 4.22 7.30 8.52 3.44 3.78 11.56%
DPS 5.33 4.00 3.27 3.12 3.12 1.04 1.04 31.28%
NAPS 0.59 0.564 0.4428 0.3901 0.3488 0.2915 0.2747 13.58%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.37 1.12 1.90 2.34 1.67 0.64 0.40 -
P/RPS 2.53 1.89 2.74 3.40 2.45 0.88 0.62 26.39%
P/EPS 18.78 14.80 36.86 25.00 15.29 14.50 8.26 14.66%
EY 5.33 6.76 2.71 4.00 6.54 6.90 12.10 -12.76%
DY 3.89 3.57 2.11 1.71 2.40 2.08 3.33 2.62%
P/NAPS 2.32 1.99 3.51 4.68 3.74 1.71 1.14 12.56%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 08/11/19 09/11/18 03/11/17 04/11/16 06/11/15 07/11/14 15/11/13 -
Price 1.24 1.06 1.85 2.39 1.86 0.74 0.40 -
P/RPS 2.29 1.79 2.67 3.47 2.73 1.02 0.62 24.31%
P/EPS 16.99 14.01 35.89 25.53 17.03 16.77 8.26 12.76%
EY 5.88 7.14 2.79 3.92 5.87 5.96 12.10 -11.32%
DY 4.30 3.77 2.16 1.67 2.15 1.80 3.33 4.35%
P/NAPS 2.10 1.88 3.42 4.78 4.16 1.98 1.14 10.71%

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