[SLP] YoY TTM Result on 30-Jun-2022 [#2]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

05-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 25.76%

YoY- 7.54%

Quarter Report

SLP-FS Q2 2022(BMSB).pdf

Latest QR

Upcoming QR

SLP's Result

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	167,009	171,053	173,980	165,613	149,489	185,820	179,462	-1.19%
YoY %	-2.36%	-1.68%	5.05%	10.79%	-19.55%	3.54%	-	-
Horiz. %	93.06%	95.31%	96.95%	92.28%	83.30%	103.54%	100.00%	-
PBT	16,361	18,674	24,845	25,745	22,429	28,141	26,058	-7.45%
YoY %	-12.39%	-24.84%	-3.50%	14.78%	-20.30%	7.99%	-	-
Horiz. %	62.79%	71.66%	95.34%	98.80%	86.07%	107.99%	100.00%	-
Tax	-4,093	-4,951	-4,456	-6,786	-4,834	-2,962	-4,809	-2.64%
YoY %	17.33%	-11.11%	34.34%	-40.38%	-63.20%	38.41%	-	-
Horiz. %	85.11%	102.95%	92.66%	141.11%	100.52%	61.59%	100.00%	-
NP	12,268	13,723	20,389	18,959	17,595	25,179	21,249	-8.74%
YoY %	-10.60%	-32.69%	7.54%	7.75%	-30.12%	18.49%	-	-
Horiz. %	57.73%	64.58%	95.95%	89.22%	82.80%	118.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,268	13,723	20,389	18,959	17,595	25,179	16,776	-5.07%
YoY %	-10.60%	-32.69%	7.54%	7.75%	-30.12%	50.09%	-	-
Horiz. %	73.13%	81.80%	121.54%	113.01%	104.88%	150.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.02%	26.51%	17.94%	26.36%	21.55%	10.53%	18.45%	-
YoY %	-5.62%	47.77%	-31.94%	22.32%	104.65%	-42.93%	-	-
Horiz. %	135.61%	143.69%	97.24%	142.87%	116.80%	57.07%	100.00%	-
Total Cost	154,741	157,330	153,591	146,654	131,894	160,641	158,213	-0.36%
YoY %	-1.65%	2.43%	4.73%	11.19%	-17.90%	1.53%	-	-
Horiz. %	97.81%	99.44%	97.08%	92.69%	83.36%	101.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,979	196,198	195,564	187,640	188,591	185,104	175,278	1.70%
YoY %	-1.13%	0.32%	4.22%	-0.50%	1.88%	5.61%	-	-
Horiz. %	110.67%	111.94%	111.57%	107.05%	107.60%	105.61%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	15,055	16,640	17,432	17,432	17,432	17,432	12,754	2.80%
YoY %	-9.53%	-4.54%	0.00%	0.00%	0.00%	36.68%	-	-
Horiz. %	118.04%	130.47%	136.68%	136.68%	136.68%	136.68%	100.00%	-
Div Payout %	122.72%	121.26%	85.50%	91.95%	99.08%	69.24%	76.03%	-
YoY %	1.20%	41.82%	-7.01%	-7.20%	43.10%	-8.93%	-	-
Horiz. %	161.41%	159.49%	112.46%	120.94%	130.32%	91.07%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	193,979	196,198	195,564	187,640	188,591	185,104	175,278	1.70%
YoY %	-1.13%	0.32%	4.22%	-0.50%	1.88%	5.61%	-	-
Horiz. %	110.67%	111.94%	111.57%	107.05%	107.60%	105.61%	100.00%	-
NOSH	316,959	316,959	316,959	316,959	316,959	316,959	316,959	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	7.35%	8.02%	11.72%	11.45%	11.77%	13.55%	11.84%	-
YoY %	-8.35%	-31.57%	2.36%	-2.72%	-13.14%	14.44%	-	-
Horiz. %	62.08%	67.74%	98.99%	96.71%	99.41%	114.44%	100.00%	-
ROE	6.32%	6.99%	10.43%	10.10%	9.33%	13.60%	9.57%	-
YoY %	-9.59%	-32.98%	3.27%	8.25%	-31.40%	42.11%	-	-
Horiz. %	66.04%	73.04%	108.99%	105.54%	97.49%	142.11%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	52.69	53.97	54.89	52.25	47.16	58.63	56.62	-1.19%
YoY %	-2.37%	-1.68%	5.05%	10.79%	-19.56%	3.55%	-	-
Horiz. %	93.06%	95.32%	96.94%	92.28%	83.29%	103.55%	100.00%	-
EPS	3.87	4.33	6.43	5.98	5.55	7.94	5.29	-5.07%
YoY %	-10.62%	-32.66%	7.53%	7.75%	-30.10%	50.09%	-	-
Horiz. %	73.16%	81.85%	121.55%	113.04%	104.91%	150.09%	100.00%	-
DPS	4.75	5.25	5.50	5.50	5.50	5.50	4.02	2.81%
YoY %	-9.52%	-4.55%	0.00%	0.00%	0.00%	36.82%	-	-
Horiz. %	118.16%	130.60%	136.82%	136.82%	136.82%	136.82%	100.00%	-
NAPS	0.612	0.619	0.617	0.592	0.595	0.584	0.553	1.70%
YoY %	-1.13%	0.32%	4.22%	-0.50%	1.88%	5.61%	-	-
Horiz. %	110.67%	111.93%	111.57%	107.05%	107.59%	105.61%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 316,959
RPS	52.69	53.97	54.89	52.25	47.17	58.63	56.62	-1.19%
YoY %	-2.37%	-1.68%	5.05%	10.77%	-19.55%	3.55%	-	-
Horiz. %	93.06%	95.32%	96.94%	92.28%	83.31%	103.55%	100.00%	-
EPS	3.87	4.33	6.43	5.98	5.55	7.94	5.29	-5.07%
YoY %	-10.62%	-32.66%	7.53%	7.75%	-30.10%	50.09%	-	-
Horiz. %	73.16%	81.85%	121.55%	113.04%	104.91%	150.09%	100.00%	-
DPS	4.75	5.25	5.50	5.50	5.50	5.50	4.02	2.81%
YoY %	-9.52%	-4.55%	0.00%	0.00%	0.00%	36.82%	-	-
Horiz. %	118.16%	130.60%	136.82%	136.82%	136.82%	136.82%	100.00%	-
NAPS	0.612	0.619	0.617	0.592	0.595	0.584	0.553	1.70%
YoY %	-1.13%	0.32%	4.22%	-0.50%	1.88%	5.61%	-	-
Horiz. %	110.67%	111.93%	111.57%	107.05%	107.59%	105.61%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.99	0.875	0.90	0.945	0.83	1.30	0.84	-
P/RPS	1.88	1.62	1.64	1.81	1.76	2.22	1.48	4.06%
YoY %	16.05%	-1.22%	-9.39%	2.84%	-20.72%	50.00%	-	-
Horiz. %	127.03%	109.46%	110.81%	122.30%	118.92%	150.00%	100.00%	-
P/EPS	25.58	20.21	13.99	15.80	14.95	16.36	15.87	8.27%
YoY %	26.57%	44.46%	-11.46%	5.69%	-8.62%	3.09%	-	-
Horiz. %	161.18%	127.35%	88.15%	99.56%	94.20%	103.09%	100.00%	-
EY	3.91	4.95	7.15	6.33	6.69	6.11	6.30	-7.63%
YoY %	-21.01%	-30.77%	12.95%	-5.38%	9.49%	-3.02%	-	-
Horiz. %	62.06%	78.57%	113.49%	100.48%	106.19%	96.98%	100.00%	-
DY	4.80	6.00	6.11	5.82	6.63	4.23	4.79	0.03%
YoY %	-20.00%	-1.80%	4.98%	-12.22%	56.74%	-11.69%	-	-
Horiz. %	100.21%	125.26%	127.56%	121.50%	138.41%	88.31%	100.00%	-
P/NAPS	1.62	1.41	1.46	1.60	1.39	2.23	1.52	1.06%
YoY %	14.89%	-3.42%	-8.75%	15.11%	-37.67%	46.71%	-	-
Horiz. %	106.58%	92.76%	96.05%	105.26%	91.45%	146.71%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	09/08/24	04/08/23	05/08/22	06/08/21	07/08/20	02/08/19	09/11/18	-
Price	0.89	0.87	0.875	0.94	1.08	1.25	1.06	-
P/RPS	1.69	1.61	1.59	1.80	2.29	2.13	1.87	-1.67%
YoY %	4.97%	1.26%	-11.67%	-21.40%	7.51%	13.90%	-	-
Horiz. %	90.37%	86.10%	85.03%	96.26%	122.46%	113.90%	100.00%	-
P/EPS	22.99	20.09	13.60	15.72	19.46	15.74	20.03	2.32%
YoY %	14.44%	47.72%	-13.49%	-19.22%	23.63%	-21.42%	-	-
Horiz. %	114.78%	100.30%	67.90%	78.48%	97.15%	78.58%	100.00%	-
EY	4.35	4.98	7.35	6.36	5.14	6.36	4.99	-2.25%
YoY %	-12.65%	-32.24%	15.57%	23.74%	-19.18%	27.45%	-	-
Horiz. %	87.17%	99.80%	147.29%	127.45%	103.01%	127.45%	100.00%	-
DY	5.34	6.03	6.29	5.85	5.09	4.40	3.80	5.82%
YoY %	-11.44%	-4.13%	7.52%	14.93%	15.68%	15.79%	-	-
Horiz. %	140.53%	158.68%	165.53%	153.95%	133.95%	115.79%	100.00%	-
P/NAPS	1.45	1.41	1.42	1.59	1.82	2.14	1.92	-4.56%
YoY %	2.84%	-0.70%	-10.69%	-12.64%	-14.95%	11.46%	-	-
Horiz. %	75.52%	73.44%	73.96%	82.81%	94.79%	111.46%	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