[SLP] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

07-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 103.46%

YoY- -31.01%

Quarter Report

SLP-FS Q2 2020(BMSB).pdf

Latest QR

Upcoming QR

SLP's Result

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	77,893	92,582	87,551	68,931	86,291	88,540	89,210	-2.23%
YoY %	-15.87%	5.75%	27.01%	-20.12%	-2.54%	-0.75%	-	-
Horiz. %	87.31%	103.78%	98.14%	77.27%	96.73%	99.25%	100.00%	-
PBT	8,711	15,575	14,030	10,613	13,482	13,688	12,028	-5.23%
YoY %	-44.07%	11.01%	32.20%	-21.28%	-1.50%	13.80%	-	-
Horiz. %	72.42%	129.49%	116.64%	88.24%	112.09%	113.80%	100.00%	-
Tax	-2,198	-2,205	-3,323	-2,552	-1,797	-1,929	-2,307	-0.80%
YoY %	0.32%	33.64%	-30.21%	-42.01%	6.84%	16.38%	-	-
Horiz. %	95.28%	95.58%	144.04%	110.62%	77.89%	83.62%	100.00%	-
NP	6,513	13,370	10,707	8,061	11,685	11,759	9,721	-6.45%
YoY %	-51.29%	24.87%	32.82%	-31.01%	-0.63%	20.96%	-	-
Horiz. %	67.00%	137.54%	110.14%	82.92%	120.20%	120.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,513	13,370	10,707	8,061	11,685	11,759	6,631	-0.29%
YoY %	-51.29%	24.87%	32.82%	-31.01%	-0.63%	77.33%	-	-
Horiz. %	98.22%	201.63%	161.47%	121.57%	176.22%	177.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.23%	14.16%	23.68%	24.05%	13.33%	14.09%	19.18%	-
YoY %	78.18%	-40.20%	-1.54%	80.42%	-5.39%	-26.54%	-	-
Horiz. %	131.54%	73.83%	123.46%	125.39%	69.50%	73.46%	100.00%	-
Total Cost	71,380	79,212	76,844	60,870	74,606	76,781	79,489	-1.77%
YoY %	-9.89%	3.08%	26.24%	-18.41%	-2.83%	-3.41%	-	-
Horiz. %	89.80%	99.65%	96.67%	76.58%	93.86%	96.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	196,198	195,564	187,640	188,591	185,104	175,278	91,450	13.56%
YoY %	0.32%	4.22%	-0.50%	1.88%	5.61%	91.67%	-	-
Horiz. %	214.54%	213.85%	205.18%	206.22%	202.41%	191.67%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	7,131	7,923	7,923	7,923	7,923	4,754	2,530	18.84%
YoY %	-10.00%	0.00%	0.00%	0.00%	66.66%	87.91%	-	-
Horiz. %	281.86%	313.16%	313.16%	313.16%	313.16%	187.91%	100.00%	-
Div Payout %	109.50%	59.27%	74.01%	98.30%	67.81%	40.43%	38.17%	-
YoY %	84.75%	-19.92%	-24.71%	44.96%	67.72%	5.92%	-	-
Horiz. %	286.87%	155.28%	193.90%	257.53%	177.65%	105.92%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	196,198	195,564	187,640	188,591	185,104	175,278	91,450	13.56%
YoY %	0.32%	4.22%	-0.50%	1.88%	5.61%	91.67%	-	-
Horiz. %	214.54%	213.85%	205.18%	206.22%	202.41%	191.67%	100.00%	-
NOSH	316,959	316,959	316,959	316,959	316,959	316,959	168,727	11.07%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	87.85%	-	-
Horiz. %	187.85%	187.85%	187.85%	187.85%	187.85%	187.85%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	8.36%	14.44%	12.23%	11.69%	13.54%	13.28%	10.90%	-
YoY %	-42.11%	18.07%	4.62%	-13.66%	1.96%	21.83%	-	-
Horiz. %	76.70%	132.48%	112.20%	107.25%	124.22%	121.83%	100.00%	-
ROE	3.32%	6.84%	5.71%	4.27%	6.31%	6.71%	7.25%	-
YoY %	-51.46%	19.79%	33.72%	-32.33%	-5.96%	-7.45%	-	-
Horiz. %	45.79%	94.34%	78.76%	58.90%	87.03%	92.55%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	24.58	29.21	27.62	21.75	27.22	27.93	52.87	-11.97%
YoY %	-15.85%	5.76%	26.99%	-20.10%	-2.54%	-47.17%	-	-
Horiz. %	46.49%	55.25%	52.24%	41.14%	51.48%	52.83%	100.00%	-
EPS	2.05	4.22	3.38	2.54	3.69	3.71	3.93	-10.27%
YoY %	-51.42%	24.85%	33.07%	-31.17%	-0.54%	-5.60%	-	-
Horiz. %	52.16%	107.38%	86.01%	64.63%	93.89%	94.40%	100.00%	-
DPS	2.25	2.50	2.50	2.50	2.50	1.50	1.50	6.98%
YoY %	-10.00%	0.00%	0.00%	0.00%	66.67%	0.00%	-	-
Horiz. %	150.00%	166.67%	166.67%	166.67%	166.67%	100.00%	100.00%	-
NAPS	0.619	0.617	0.592	0.595	0.584	0.553	0.542	2.23%
YoY %	0.32%	4.22%	-0.50%	1.88%	5.61%	2.03%	-	-
Horiz. %	114.21%	113.84%	109.23%	109.78%	107.75%	102.03%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 316,959
RPS	24.58	29.21	27.62	21.75	27.22	27.93	28.15	-2.23%
YoY %	-15.85%	5.76%	26.99%	-20.10%	-2.54%	-0.78%	-	-
Horiz. %	87.32%	103.77%	98.12%	77.26%	96.70%	99.22%	100.00%	-
EPS	2.05	4.22	3.38	2.54	3.69	3.71	2.09	-0.32%
YoY %	-51.42%	24.85%	33.07%	-31.17%	-0.54%	77.51%	-	-
Horiz. %	98.09%	201.91%	161.72%	121.53%	176.56%	177.51%	100.00%	-
DPS	2.25	2.50	2.50	2.50	2.50	1.50	0.80	18.79%
YoY %	-10.00%	0.00%	0.00%	0.00%	66.67%	87.50%	-	-
Horiz. %	281.25%	312.50%	312.50%	312.50%	312.50%	187.50%	100.00%	-
NAPS	0.619	0.617	0.592	0.595	0.584	0.553	0.2885	13.56%
YoY %	0.32%	4.22%	-0.50%	1.88%	5.61%	91.68%	-	-
Horiz. %	214.56%	213.86%	205.20%	206.24%	202.43%	191.68%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.875	0.90	0.945	0.83	1.30	0.84	2.41	-
P/RPS	3.56	3.08	3.42	3.82	4.78	3.01	4.56	-4.04%
YoY %	15.58%	-9.94%	-10.47%	-20.08%	58.80%	-33.99%	-	-
Horiz. %	78.07%	67.54%	75.00%	83.77%	104.82%	66.01%	100.00%	-
P/EPS	42.58	21.34	27.97	32.64	35.26	22.64	61.32	-5.89%
YoY %	99.53%	-23.70%	-14.31%	-7.43%	55.74%	-63.08%	-	-
Horiz. %	69.44%	34.80%	45.61%	53.23%	57.50%	36.92%	100.00%	-
EY	2.35	4.69	3.57	3.06	2.84	4.42	1.63	6.28%
YoY %	-49.89%	31.37%	16.67%	7.75%	-35.75%	171.17%	-	-
Horiz. %	144.17%	287.73%	219.02%	187.73%	174.23%	271.17%	100.00%	-
DY	2.57	2.78	2.65	3.01	1.92	1.79	0.62	26.72%
YoY %	-7.55%	4.91%	-11.96%	56.77%	7.26%	188.71%	-	-
Horiz. %	414.52%	448.39%	427.42%	485.48%	309.68%	288.71%	100.00%	-
P/NAPS	1.41	1.46	1.60	1.39	2.23	1.52	4.45	-17.42%
YoY %	-3.42%	-8.75%	15.11%	-37.67%	46.71%	-65.84%	-	-
Horiz. %	31.69%	32.81%	35.96%	31.24%	50.11%	34.16%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	04/08/23	05/08/22	06/08/21	07/08/20	02/08/19	09/11/18	04/08/17	-
Price	0.87	0.875	0.94	1.08	1.25	1.06	2.41	-
P/RPS	3.54	3.00	3.40	4.97	4.59	3.79	4.56	-4.13%
YoY %	18.00%	-11.76%	-31.59%	8.28%	21.11%	-16.89%	-	-
Horiz. %	77.63%	65.79%	74.56%	108.99%	100.66%	83.11%	100.00%	-
P/EPS	42.34	20.74	27.83	42.47	33.91	28.57	61.32	-5.98%
YoY %	104.15%	-25.48%	-34.47%	25.24%	18.69%	-53.41%	-	-
Horiz. %	69.05%	33.82%	45.38%	69.26%	55.30%	46.59%	100.00%	-
EY	2.36	4.82	3.59	2.35	2.95	3.50	1.63	6.35%
YoY %	-51.04%	34.26%	52.77%	-20.34%	-15.71%	114.72%	-	-
Horiz. %	144.79%	295.71%	220.25%	144.17%	180.98%	214.72%	100.00%	-
DY	2.59	2.86	2.66	2.31	2.00	1.42	0.62	26.89%
YoY %	-9.44%	7.52%	15.15%	15.50%	40.85%	129.03%	-	-
Horiz. %	417.74%	461.29%	429.03%	372.58%	322.58%	229.03%	100.00%	-
P/NAPS	1.41	1.42	1.59	1.82	2.14	1.92	4.45	-17.42%
YoY %	-0.70%	-10.69%	-12.64%	-14.95%	11.46%	-56.85%	-	-
Horiz. %	31.69%	31.91%	35.73%	40.90%	48.09%	43.15%	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