[SLP] YoY TTM Result on 30-Jun-2014 [#2]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

07-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 1.61%

YoY- 29.49%

Quarter Report

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	171,072	175,323	168,493	174,241	151,827	151,698	151,123	2.08%
YoY %	-2.42%	4.05%	-3.30%	14.76%	0.09%	0.38%	-	-
Horiz. %	113.20%	116.01%	111.49%	115.30%	100.47%	100.38%	100.00%	-
PBT	27,747	33,706	23,208	14,637	11,846	10,806	8,977	20.67%
YoY %	-17.68%	45.23%	58.56%	23.56%	9.62%	20.37%	-	-
Horiz. %	309.09%	375.47%	258.53%	163.05%	131.96%	120.37%	100.00%	-
Tax	-3,748	-6,168	-5,228	-3,292	-3,081	-3,157	-868	27.58%
YoY %	39.23%	-17.98%	-58.81%	-6.85%	2.41%	-263.71%	-	-
Horiz. %	431.80%	710.60%	602.30%	379.26%	354.95%	363.71%	100.00%	-
NP	23,999	27,538	17,980	11,345	8,765	7,649	8,109	19.80%
YoY %	-12.85%	53.16%	58.48%	29.44%	14.59%	-5.67%	-	-
Horiz. %	295.96%	339.60%	221.73%	139.91%	108.09%	94.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,029	27,574	17,951	11,355	8,769	7,663	8,119	19.80%
YoY %	-12.86%	53.61%	58.09%	29.49%	14.43%	-5.62%	-	-
Horiz. %	295.96%	339.62%	221.10%	139.86%	108.01%	94.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.51%	18.30%	22.53%	22.49%	26.01%	29.22%	9.67%	-
YoY %	-26.17%	-18.77%	0.18%	-13.53%	-10.99%	202.17%	-	-
Horiz. %	139.71%	189.25%	232.99%	232.57%	268.98%	302.17%	100.00%	-
Total Cost	147,073	147,785	150,513	162,896	143,062	144,049	143,014	0.46%
YoY %	-0.48%	-1.81%	-7.60%	13.86%	-0.69%	0.72%	-	-
Horiz. %	102.84%	103.34%	105.24%	113.90%	100.03%	100.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	74,111	121,299	101,239	92,162	85,479	81,251	77,632	-0.76%
YoY %	-38.90%	19.81%	9.85%	7.82%	5.20%	4.66%	-	-
Horiz. %	95.46%	156.25%	130.41%	118.72%	110.11%	104.66%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	9,468	11,145	6,166	4,967	4,967	7,449	4,947	11.41%
YoY %	-15.05%	80.75%	24.14%	0.00%	-33.32%	50.58%	-	-
Horiz. %	191.39%	225.29%	124.64%	100.40%	100.40%	150.58%	100.00%	-
Div Payout %	39.41%	40.42%	34.35%	43.75%	56.64%	97.21%	60.93%	-
YoY %	-2.50%	17.67%	-21.49%	-22.76%	-41.73%	59.54%	-	-
Horiz. %	64.68%	66.34%	56.38%	71.80%	92.96%	159.54%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	74,111	121,299	101,239	92,162	85,479	81,251	77,632	-0.76%
YoY %	-38.90%	19.81%	9.85%	7.82%	5.20%	4.66%	-	-
Horiz. %	95.46%	156.25%	130.41%	118.72%	110.11%	104.66%	100.00%	-
NOSH	136,737	247,551	247,528	248,415	247,765	247,719	248,028	-9.43%
YoY %	-44.76%	0.01%	-0.36%	0.26%	0.02%	-0.12%	-	-
Horiz. %	55.13%	99.81%	99.80%	100.16%	99.89%	99.88%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	14.03%	15.71%	10.67%	6.51%	5.77%	5.04%	5.37%	-
YoY %	-10.69%	47.24%	63.90%	12.82%	14.48%	-6.15%	-	-
Horiz. %	261.27%	292.55%	198.70%	121.23%	107.45%	93.85%	100.00%	-
ROE	32.42%	22.73%	17.73%	12.32%	10.26%	9.43%	10.46%	-
YoY %	42.63%	28.20%	43.91%	20.08%	8.80%	-9.85%	-	-
Horiz. %	309.94%	217.30%	169.50%	117.78%	98.09%	90.15%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	125.11	70.82	68.07	70.14	61.28	61.24	60.93	12.72%
YoY %	76.66%	4.04%	-2.95%	14.46%	0.07%	0.51%	-	-
Horiz. %	205.33%	116.23%	111.72%	115.12%	100.57%	100.51%	100.00%	-
EPS	17.57	11.14	7.25	4.57	3.54	3.09	3.27	32.31%
YoY %	57.72%	53.66%	58.64%	29.10%	14.56%	-5.50%	-	-
Horiz. %	537.31%	340.67%	221.71%	139.76%	108.26%	94.50%	100.00%	-
DPS	6.92	4.50	2.50	2.00	2.00	3.00	2.00	22.96%
YoY %	53.78%	80.00%	25.00%	0.00%	-33.33%	50.00%	-	-
Horiz. %	346.00%	225.00%	125.00%	100.00%	100.00%	150.00%	100.00%	-
NAPS	0.542	0.49	0.409	0.371	0.345	0.328	0.313	9.57%
YoY %	10.61%	19.80%	10.24%	7.54%	5.18%	4.79%	-	-
Horiz. %	173.16%	156.55%	130.67%	118.53%	110.22%	104.79%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 248,415
RPS	53.97	55.31	53.16	54.97	47.90	47.86	47.68	2.08%
YoY %	-2.42%	4.04%	-3.29%	14.76%	0.08%	0.38%	-	-
Horiz. %	113.19%	116.00%	111.49%	115.29%	100.46%	100.38%	100.00%	-
EPS	7.58	8.70	5.66	3.58	2.77	2.42	2.56	19.81%
YoY %	-12.87%	53.71%	58.10%	29.24%	14.46%	-5.47%	-	-
Horiz. %	296.09%	339.84%	221.09%	139.84%	108.20%	94.53%	100.00%	-
DPS	2.99	3.52	1.95	1.57	1.57	2.35	1.56	11.44%
YoY %	-15.06%	80.51%	24.20%	0.00%	-33.19%	50.64%	-	-
Horiz. %	191.67%	225.64%	125.00%	100.64%	100.64%	150.64%	100.00%	-
NAPS	0.2338	0.3827	0.3194	0.2908	0.2697	0.2563	0.2449	-0.76%
YoY %	-38.91%	19.82%	9.83%	7.82%	5.23%	4.65%	-	-
Horiz. %	95.47%	156.27%	130.42%	118.74%	110.13%	104.65%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	2.41	3.00	1.44	0.49	0.375	0.38	0.37	-
P/RPS	1.93	4.24	2.12	0.70	0.61	0.62	0.61	21.14%
YoY %	-54.48%	100.00%	202.86%	14.75%	-1.61%	1.64%	-	-
Horiz. %	316.39%	695.08%	347.54%	114.75%	100.00%	101.64%	100.00%	-
P/EPS	13.71	26.93	19.86	10.72	10.60	12.28	11.30	3.27%
YoY %	-49.09%	35.60%	85.26%	1.13%	-13.68%	8.67%	-	-
Horiz. %	121.33%	238.32%	175.75%	94.87%	93.81%	108.67%	100.00%	-
EY	7.29	3.71	5.04	9.33	9.44	8.14	8.85	-3.17%
YoY %	96.50%	-26.39%	-45.98%	-1.17%	15.97%	-8.02%	-	-
Horiz. %	82.37%	41.92%	56.95%	105.42%	106.67%	91.98%	100.00%	-
DY	2.87	1.50	1.74	4.08	5.33	7.89	5.41	-10.01%
YoY %	91.33%	-13.79%	-57.35%	-23.45%	-32.45%	45.84%	-	-
Horiz. %	53.05%	27.73%	32.16%	75.42%	98.52%	145.84%	100.00%	-
P/NAPS	4.45	6.12	3.52	1.32	1.09	1.16	1.18	24.73%
YoY %	-27.29%	73.86%	166.67%	21.10%	-6.03%	-1.69%	-	-
Horiz. %	377.12%	518.64%	298.31%	111.86%	92.37%	98.31%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	04/08/17	05/08/16	07/08/15	07/08/14	19/08/13	17/08/12	24/08/11	-
Price	2.41	3.00	1.45	0.55	0.395	0.39	0.34	-
P/RPS	1.93	4.24	2.13	0.78	0.64	0.64	0.56	22.87%
YoY %	-54.48%	99.06%	173.08%	21.88%	0.00%	14.29%	-	-
Horiz. %	344.64%	757.14%	380.36%	139.29%	114.29%	114.29%	100.00%	-
P/EPS	13.71	26.93	19.99	12.03	11.16	12.61	10.39	4.72%
YoY %	-49.09%	34.72%	66.17%	7.80%	-11.50%	21.37%	-	-
Horiz. %	131.95%	259.19%	192.40%	115.78%	107.41%	121.37%	100.00%	-
EY	7.29	3.71	5.00	8.31	8.96	7.93	9.63	-4.52%
YoY %	96.50%	-25.80%	-39.83%	-7.25%	12.99%	-17.65%	-	-
Horiz. %	75.70%	38.53%	51.92%	86.29%	93.04%	82.35%	100.00%	-
DY	2.87	1.50	1.72	3.64	5.06	7.69	5.88	-11.25%
YoY %	91.33%	-12.79%	-52.75%	-28.06%	-34.20%	30.78%	-	-
Horiz. %	48.81%	25.51%	29.25%	61.90%	86.05%	130.78%	100.00%	-
P/NAPS	4.45	6.12	3.55	1.48	1.14	1.19	1.09	26.39%
YoY %	-27.29%	72.39%	139.86%	29.82%	-4.20%	9.17%	-	-
Horiz. %	408.26%	561.47%	325.69%	135.78%	104.59%	109.17%	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