[SLP] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
13-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -81.33%
YoY- -23.17%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 146,993 106,044 68,931 34,127 166,849 128,904 86,291 42.40%
PBT 22,328 16,904 10,613 5,207 25,298 20,278 13,482 39.76%
Tax -6,015 -4,425 -2,552 -1,245 -4,079 -2,933 -1,797 122.94%
NP 16,313 12,479 8,061 3,962 21,219 17,345 11,685 24.78%
-
NP to SH 16,313 12,479 8,061 3,962 21,219 17,345 11,685 24.78%
-
Tax Rate 26.94% 26.18% 24.05% 23.91% 16.12% 14.46% 13.33% -
Total Cost 130,680 93,565 60,870 30,165 145,630 111,559 74,606 45.06%
-
Net Worth 181,618 185,421 188,591 188,274 184,153 187,006 185,104 -1.25%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 17,432 12,678 7,923 3,169 17,432 12,678 7,923 68.75%
Div Payout % 106.86% 101.60% 98.30% 80.00% 82.16% 73.10% 67.81% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 181,618 185,421 188,591 188,274 184,153 187,006 185,104 -1.25%
NOSH 316,959 316,959 316,959 316,959 316,959 316,959 316,959 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.10% 11.77% 11.69% 11.61% 12.72% 13.46% 13.54% -
ROE 8.98% 6.73% 4.27% 2.10% 11.52% 9.28% 6.31% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 46.38 33.46 21.75 10.77 52.64 40.67 27.22 42.42%
EPS 5.15 3.94 2.54 1.25 6.69 5.47 3.69 24.76%
DPS 5.50 4.00 2.50 1.00 5.50 4.00 2.50 68.75%
NAPS 0.573 0.585 0.595 0.594 0.581 0.59 0.584 -1.25%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 46.38 33.46 21.75 10.77 52.64 40.67 27.22 42.42%
EPS 5.15 3.94 2.54 1.25 6.69 5.47 3.69 24.76%
DPS 5.50 4.00 2.50 1.00 5.50 4.00 2.50 68.75%
NAPS 0.573 0.585 0.595 0.594 0.581 0.59 0.584 -1.25%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.90 0.91 0.83 0.745 1.16 1.37 1.30 -
P/RPS 1.94 2.72 3.82 6.92 2.20 3.37 4.78 -45.03%
P/EPS 17.49 23.11 32.64 59.60 17.33 25.04 35.26 -37.20%
EY 5.72 4.33 3.06 1.68 5.77 3.99 2.84 59.14%
DY 6.11 4.40 3.01 1.34 4.74 2.92 1.92 115.59%
P/NAPS 1.57 1.56 1.39 1.25 2.00 2.32 2.23 -20.77%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 06/11/20 07/08/20 13/05/20 26/02/20 08/11/19 02/08/19 -
Price 0.89 0.925 1.08 0.88 1.08 1.24 1.25 -
P/RPS 1.92 2.76 4.97 8.17 2.05 3.05 4.59 -43.92%
P/EPS 17.29 23.49 42.47 70.40 16.13 22.66 33.91 -36.04%
EY 5.78 4.26 2.35 1.42 6.20 4.41 2.95 56.26%
DY 6.18 4.32 2.31 1.14 5.09 3.23 2.00 111.42%
P/NAPS 1.55 1.58 1.82 1.48 1.86 2.10 2.14 -19.26%

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