[SLP] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

02-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -0.24%

YoY- 50.09%

Quarter Report

SLP-FSQ2 2019(BMSB).pdf

Latest QR

Upcoming QR

SLP's Result

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	173,980	165,613	149,489	185,820	179,462	171,072	175,323	-0.12%
YoY %	5.05%	10.79%	-19.55%	3.54%	4.90%	-2.42%	-	-
Horiz. %	99.23%	94.46%	85.26%	105.99%	102.36%	97.58%	100.00%	-
PBT	24,845	25,745	22,429	28,141	26,058	27,747	33,706	-4.95%
YoY %	-3.50%	14.78%	-20.30%	7.99%	-6.09%	-17.68%	-	-
Horiz. %	73.71%	76.38%	66.54%	83.49%	77.31%	82.32%	100.00%	-
Tax	-4,456	-6,786	-4,834	-2,962	-4,809	-3,748	-6,168	-5.27%
YoY %	34.34%	-40.38%	-63.20%	38.41%	-28.31%	39.23%	-	-
Horiz. %	72.24%	110.02%	78.37%	48.02%	77.97%	60.77%	100.00%	-
NP	20,389	18,959	17,595	25,179	21,249	23,999	27,538	-4.88%
YoY %	7.54%	7.75%	-30.12%	18.49%	-11.46%	-12.85%	-	-
Horiz. %	74.04%	68.85%	63.89%	91.43%	77.16%	87.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,389	18,959	17,595	25,179	16,776	24,029	27,574	-4.90%
YoY %	7.54%	7.75%	-30.12%	50.09%	-30.18%	-12.86%	-	-
Horiz. %	73.94%	68.76%	63.81%	91.31%	60.84%	87.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.94%	26.36%	21.55%	10.53%	18.45%	13.51%	18.30%	-
YoY %	-31.94%	22.32%	104.65%	-42.93%	36.57%	-26.17%	-	-
Horiz. %	98.03%	144.04%	117.76%	57.54%	100.82%	73.83%	100.00%	-
Total Cost	153,591	146,654	131,894	160,641	158,213	147,073	147,785	0.64%
YoY %	4.73%	11.19%	-17.90%	1.53%	7.57%	-0.48%	-	-
Horiz. %	103.93%	99.23%	89.25%	108.70%	107.06%	99.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	195,564	187,640	188,591	185,104	175,278	74,111	121,299	8.28%
YoY %	4.22%	-0.50%	1.88%	5.61%	136.51%	-38.90%	-	-
Horiz. %	161.22%	154.69%	155.48%	152.60%	144.50%	61.10%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	17,432	17,432	17,432	17,432	12,754	9,468	11,145	7.73%
YoY %	0.00%	0.00%	0.00%	36.68%	34.71%	-15.05%	-	-
Horiz. %	156.41%	156.41%	156.41%	156.41%	114.44%	84.95%	100.00%	-
Div Payout %	85.50%	91.95%	99.08%	69.24%	76.03%	39.41%	40.42%	-
YoY %	-7.01%	-7.20%	43.10%	-8.93%	92.92%	-2.50%	-	-
Horiz. %	211.53%	227.49%	245.13%	171.30%	188.10%	97.50%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	195,564	187,640	188,591	185,104	175,278	74,111	121,299	8.28%
YoY %	4.22%	-0.50%	1.88%	5.61%	136.51%	-38.90%	-	-
Horiz. %	161.22%	154.69%	155.48%	152.60%	144.50%	61.10%	100.00%	-
NOSH	316,959	316,959	316,959	316,959	316,959	136,737	247,551	4.20%
YoY %	0.00%	0.00%	0.00%	0.00%	131.80%	-44.76%	-	-
Horiz. %	128.04%	128.04%	128.04%	128.04%	128.04%	55.24%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	11.72%	11.45%	11.77%	13.55%	11.84%	14.03%	15.71%	-
YoY %	2.36%	-2.72%	-13.14%	14.44%	-15.61%	-10.69%	-	-
Horiz. %	74.60%	72.88%	74.92%	86.25%	75.37%	89.31%	100.00%	-
ROE	10.43%	10.10%	9.33%	13.60%	9.57%	32.42%	22.73%	-
YoY %	3.27%	8.25%	-31.40%	42.11%	-70.48%	42.63%	-	-
Horiz. %	45.89%	44.43%	41.05%	59.83%	42.10%	142.63%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	54.89	52.25	47.16	58.63	56.62	125.11	70.82	-4.15%
YoY %	5.05%	10.79%	-19.56%	3.55%	-54.74%	76.66%	-	-
Horiz. %	77.51%	73.78%	66.59%	82.79%	79.95%	176.66%	100.00%	-
EPS	6.43	5.98	5.55	7.94	5.29	17.57	11.14	-8.74%
YoY %	7.53%	7.75%	-30.10%	50.09%	-69.89%	57.72%	-	-
Horiz. %	57.72%	53.68%	49.82%	71.27%	47.49%	157.72%	100.00%	-
DPS	5.50	5.50	5.50	5.50	4.02	6.92	4.50	3.39%
YoY %	0.00%	0.00%	0.00%	36.82%	-41.91%	53.78%	-	-
Horiz. %	122.22%	122.22%	122.22%	122.22%	89.33%	153.78%	100.00%	-
NAPS	0.617	0.592	0.595	0.584	0.553	0.542	0.49	3.91%
YoY %	4.22%	-0.50%	1.88%	5.61%	2.03%	10.61%	-	-
Horiz. %	125.92%	120.82%	121.43%	119.18%	112.86%	110.61%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 316,959
RPS	54.89	52.25	47.17	58.63	56.62	53.98	55.32	-0.12%
YoY %	5.05%	10.77%	-19.55%	3.55%	4.89%	-2.42%	-	-
Horiz. %	99.22%	94.45%	85.27%	105.98%	102.35%	97.58%	100.00%	-
EPS	6.43	5.98	5.55	7.94	5.29	7.58	8.70	-4.91%
YoY %	7.53%	7.75%	-30.10%	50.09%	-30.21%	-12.87%	-	-
Horiz. %	73.91%	68.74%	63.79%	91.26%	60.80%	87.13%	100.00%	-
DPS	5.50	5.50	5.50	5.50	4.02	2.99	3.52	7.71%
YoY %	0.00%	0.00%	0.00%	36.82%	34.45%	-15.06%	-	-
Horiz. %	156.25%	156.25%	156.25%	156.25%	114.20%	84.94%	100.00%	-
NAPS	0.617	0.592	0.595	0.584	0.553	0.2338	0.3827	8.28%
YoY %	4.22%	-0.50%	1.88%	5.61%	136.53%	-38.91%	-	-
Horiz. %	161.22%	154.69%	155.47%	152.60%	144.50%	61.09%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.90	0.945	0.83	1.30	0.84	2.41	3.00	-
P/RPS	1.64	1.81	1.76	2.22	1.48	1.93	4.24	-14.63%
YoY %	-9.39%	2.84%	-20.72%	50.00%	-23.32%	-54.48%	-	-
Horiz. %	38.68%	42.69%	41.51%	52.36%	34.91%	45.52%	100.00%	-
P/EPS	13.99	15.80	14.95	16.36	15.87	13.71	26.93	-10.33%
YoY %	-11.46%	5.69%	-8.62%	3.09%	15.75%	-49.09%	-	-
Horiz. %	51.95%	58.67%	55.51%	60.75%	58.93%	50.91%	100.00%	-
EY	7.15	6.33	6.69	6.11	6.30	7.29	3.71	11.54%
YoY %	12.95%	-5.38%	9.49%	-3.02%	-13.58%	96.50%	-	-
Horiz. %	192.72%	170.62%	180.32%	164.69%	169.81%	196.50%	100.00%	-
DY	6.11	5.82	6.63	4.23	4.79	2.87	1.50	26.36%
YoY %	4.98%	-12.22%	56.74%	-11.69%	66.90%	91.33%	-	-
Horiz. %	407.33%	388.00%	442.00%	282.00%	319.33%	191.33%	100.00%	-
P/NAPS	1.46	1.60	1.39	2.23	1.52	4.45	6.12	-21.23%
YoY %	-8.75%	15.11%	-37.67%	46.71%	-65.84%	-27.29%	-	-
Horiz. %	23.86%	26.14%	22.71%	36.44%	24.84%	72.71%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	05/08/22	06/08/21	07/08/20	02/08/19	09/11/18	04/08/17	05/08/16	-
Price	0.875	0.94	1.08	1.25	1.06	2.41	3.00	-
P/RPS	1.59	1.80	2.29	2.13	1.87	1.93	4.24	-15.07%
YoY %	-11.67%	-21.40%	7.51%	13.90%	-3.11%	-54.48%	-	-
Horiz. %	37.50%	42.45%	54.01%	50.24%	44.10%	45.52%	100.00%	-
P/EPS	13.60	15.72	19.46	15.74	20.03	13.71	26.93	-10.75%
YoY %	-13.49%	-19.22%	23.63%	-21.42%	46.10%	-49.09%	-	-
Horiz. %	50.50%	58.37%	72.26%	58.45%	74.38%	50.91%	100.00%	-
EY	7.35	6.36	5.14	6.36	4.99	7.29	3.71	12.06%
YoY %	15.57%	23.74%	-19.18%	27.45%	-31.55%	96.50%	-	-
Horiz. %	198.11%	171.43%	138.54%	171.43%	134.50%	196.50%	100.00%	-
DY	6.29	5.85	5.09	4.40	3.80	2.87	1.50	26.97%
YoY %	7.52%	14.93%	15.68%	15.79%	32.40%	91.33%	-	-
Horiz. %	419.33%	390.00%	339.33%	293.33%	253.33%	191.33%	100.00%	-
P/NAPS	1.42	1.59	1.82	2.14	1.92	4.45	6.12	-21.60%
YoY %	-10.69%	-12.64%	-14.95%	11.46%	-56.85%	-27.29%	-	-
Horiz. %	23.20%	25.98%	29.74%	34.97%	31.37%	72.71%	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