[SLP] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -3.58%
YoY- 8.66%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 162,328 185,742 168,949 146,993 166,849 188,069 180,131 -1.71%
PBT 14,236 25,538 23,300 22,328 25,298 28,347 24,399 -8.58%
Tax -3,629 -4,958 -5,574 -6,015 -4,079 -3,094 -5,187 -5.77%
NP 10,607 20,580 17,726 16,313 21,219 25,253 19,212 -9.42%
-
NP to SH 10,607 20,580 17,726 16,313 21,219 25,253 11,648 -1.54%
-
Tax Rate 25.49% 19.41% 23.92% 26.94% 16.12% 10.91% 21.26% -
Total Cost 151,721 165,162 151,223 130,680 145,630 162,816 160,919 -0.97%
-
Net Worth 191,126 193,028 185,421 181,618 184,153 181,301 145,458 4.65%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 15,055 17,432 17,432 17,432 17,432 14,263 12,327 3.38%
Div Payout % 141.94% 84.71% 98.35% 106.86% 82.16% 56.48% 105.83% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 191,126 193,028 185,421 181,618 184,153 181,301 145,458 4.65%
NOSH 316,959 316,959 316,959 316,959 316,959 316,959 316,959 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.53% 11.08% 10.49% 11.10% 12.72% 13.43% 10.67% -
ROE 5.55% 10.66% 9.56% 8.98% 11.52% 13.93% 8.01% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 51.21 58.60 53.30 46.38 52.64 59.34 65.76 -4.08%
EPS 3.35 6.49 5.59 5.15 6.69 7.97 6.24 -9.84%
DPS 4.75 5.50 5.50 5.50 5.50 4.50 4.50 0.90%
NAPS 0.603 0.609 0.585 0.573 0.581 0.572 0.531 2.14%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 51.21 58.60 53.30 46.38 52.64 59.34 56.83 -1.71%
EPS 3.35 6.49 5.59 5.15 6.69 7.97 3.67 -1.50%
DPS 4.75 5.50 5.50 5.50 5.50 4.50 3.89 3.38%
NAPS 0.603 0.609 0.585 0.573 0.581 0.572 0.4589 4.65%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.90 0.99 0.925 0.90 1.16 1.16 1.82 -
P/RPS 1.76 1.69 1.74 1.94 2.20 1.95 2.77 -7.27%
P/EPS 26.89 15.25 16.54 17.49 17.33 14.56 42.80 -7.45%
EY 3.72 6.56 6.05 5.72 5.77 6.87 2.34 8.02%
DY 5.28 5.56 5.95 6.11 4.74 3.88 2.47 13.49%
P/NAPS 1.49 1.63 1.58 1.57 2.00 2.03 3.43 -12.96%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 24/02/23 25/02/22 24/02/21 26/02/20 22/02/19 28/03/18 -
Price 0.95 0.965 0.95 0.89 1.08 1.31 1.20 -
P/RPS 1.85 1.65 1.78 1.92 2.05 2.21 1.82 0.27%
P/EPS 28.39 14.86 16.99 17.29 16.13 16.44 28.22 0.10%
EY 3.52 6.73 5.89 5.78 6.20 6.08 3.54 -0.09%
DY 5.00 5.70 5.79 6.18 5.09 3.44 3.75 4.90%
P/NAPS 1.58 1.58 1.62 1.55 1.86 2.29 2.26 -5.78%

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