[SLP] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 12.71%
YoY- 125.0%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 173,627 175,323 175,679 172,432 166,994 168,493 171,418 0.85%
PBT 28,998 33,706 35,041 34,841 30,776 23,208 17,600 39.37%
Tax -4,647 -6,168 -7,157 -7,591 -6,539 -5,228 -3,522 20.23%
NP 24,351 27,538 27,884 27,250 24,237 17,980 14,078 43.95%
-
NP to SH 24,387 27,574 27,920 27,286 24,208 17,951 14,049 44.29%
-
Tax Rate 16.03% 18.30% 20.42% 21.79% 21.25% 22.53% 20.01% -
Total Cost 149,276 147,785 147,795 145,182 142,757 150,513 157,340 -3.43%
-
Net Worth 123,585 121,299 115,120 114,252 110,467 101,239 98,505 16.27%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 11,146 11,145 11,145 11,145 9,873 6,166 4,938 71.81%
Div Payout % 45.71% 40.42% 39.92% 40.85% 40.79% 34.35% 35.15% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 123,585 121,299 115,120 114,252 110,467 101,239 98,505 16.27%
NOSH 247,171 247,551 247,038 248,374 247,131 247,528 247,500 -0.08%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 14.02% 15.71% 15.87% 15.80% 14.51% 10.67% 8.21% -
ROE 19.73% 22.73% 24.25% 23.88% 21.91% 17.73% 14.26% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 70.25 70.82 71.11 69.42 67.57 68.07 69.26 0.94%
EPS 9.87 11.14 11.30 10.99 9.80 7.25 5.68 44.39%
DPS 4.50 4.50 4.50 4.50 4.00 2.50 2.00 71.45%
NAPS 0.50 0.49 0.466 0.46 0.447 0.409 0.398 16.37%
Adjusted Per Share Value based on latest NOSH - 248,374
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 54.78 55.31 55.43 54.40 52.69 53.16 54.08 0.85%
EPS 7.69 8.70 8.81 8.61 7.64 5.66 4.43 44.29%
DPS 3.52 3.52 3.52 3.52 3.12 1.95 1.56 71.77%
NAPS 0.3899 0.3827 0.3632 0.3605 0.3485 0.3194 0.3108 16.27%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.34 3.00 2.20 1.90 1.67 1.44 0.82 -
P/RPS 3.33 4.24 3.09 2.74 2.47 2.12 1.18 99.32%
P/EPS 23.72 26.93 19.47 17.30 17.05 19.86 14.45 39.02%
EY 4.22 3.71 5.14 5.78 5.87 5.04 6.92 -28.02%
DY 1.92 1.50 2.05 2.37 2.40 1.74 2.44 -14.72%
P/NAPS 4.68 6.12 4.72 4.13 3.74 3.52 2.06 72.55%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 04/11/16 05/08/16 05/05/16 23/02/16 06/11/15 07/08/15 11/05/15 -
Price 2.39 3.00 2.00 2.22 1.86 1.45 1.04 -
P/RPS 3.40 4.24 2.81 3.20 2.75 2.13 1.50 72.29%
P/EPS 24.22 26.93 17.70 20.21 18.99 19.99 18.32 20.39%
EY 4.13 3.71 5.65 4.95 5.27 5.00 5.46 -16.93%
DY 1.88 1.50 2.25 2.03 2.15 1.72 1.92 -1.38%
P/NAPS 4.78 6.12 4.29 4.83 4.16 3.55 2.61 49.52%

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