[SLP] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

23-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 17.08%

YoY- 4.64%

Quarter Report

SLP-FSQ4FYE2016(BM).pdf

Latest QR

Upcoming QR

SLP's Result

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	175,962	171,072	170,007	168,697	173,627	175,323	175,679	0.10%
YoY %	2.86%	0.63%	0.78%	-2.84%	-0.97%	-0.20%	-	-
Horiz. %	100.16%	97.38%	96.77%	96.03%	98.83%	99.80%	100.00%	-
PBT	26,258	27,747	29,870	29,271	28,998	33,706	35,041	-17.48%
YoY %	-5.37%	-7.11%	2.05%	0.94%	-13.97%	-3.81%	-	-
Horiz. %	74.94%	79.18%	85.24%	83.53%	82.75%	96.19%	100.00%	-
Tax	-3,748	-3,748	-4,421	-3,839	-4,647	-6,168	-7,157	-35.00%
YoY %	0.00%	15.22%	-15.16%	17.39%	24.66%	13.82%	-	-
Horiz. %	52.37%	52.37%	61.77%	53.64%	64.93%	86.18%	100.00%	-
NP	22,510	23,999	25,449	25,432	24,351	27,538	27,884	-13.28%
YoY %	-6.20%	-5.70%	0.07%	4.44%	-11.57%	-1.24%	-	-
Horiz. %	80.73%	86.07%	91.27%	91.21%	87.33%	98.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,224	24,029	27,537	28,553	24,387	27,574	27,920	-16.69%
YoY %	-11.67%	-12.74%	-3.56%	17.08%	-11.56%	-1.24%	-	-
Horiz. %	76.02%	86.06%	98.63%	102.27%	87.35%	98.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.27%	13.51%	14.80%	13.12%	16.03%	18.30%	20.42%	-
YoY %	5.63%	-8.72%	12.80%	-18.15%	-12.40%	-10.38%	-	-
Horiz. %	69.88%	66.16%	72.48%	64.25%	78.50%	89.62%	100.00%	-
Total Cost	153,452	147,073	144,558	143,265	149,276	147,785	147,795	2.53%
YoY %	4.34%	1.74%	0.90%	-4.03%	1.01%	-0.01%	-	-
Horiz. %	103.83%	99.51%	97.81%	96.93%	101.00%	99.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,353	74,111	131,581	131,333	123,585	121,299	115,120	14.11%
YoY %	89.38%	-43.68%	0.19%	6.27%	1.88%	5.37%	-	-
Horiz. %	121.92%	64.38%	114.30%	114.08%	107.35%	105.37%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	9,652	9,468	11,130	11,130	11,146	11,145	11,145	-9.13%
YoY %	1.94%	-14.93%	0.00%	-0.14%	0.01%	0.00%	-	-
Horiz. %	86.60%	84.95%	99.87%	99.87%	100.01%	100.00%	100.00%	-
Div Payout %	45.48%	39.41%	40.42%	38.98%	45.71%	40.42%	39.92%	-
YoY %	15.40%	-2.50%	3.69%	-14.72%	13.09%	1.25%	-	-
Horiz. %	113.93%	98.72%	101.25%	97.65%	114.50%	101.25%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	140,353	74,111	131,581	131,333	123,585	121,299	115,120	14.11%
YoY %	89.38%	-43.68%	0.19%	6.27%	1.88%	5.37%	-	-
Horiz. %	121.92%	64.38%	114.30%	114.08%	107.35%	105.37%	100.00%	-
NOSH	316,959	136,737	247,333	247,333	247,171	247,551	247,038	18.05%
YoY %	131.80%	-44.72%	0.00%	0.07%	-0.15%	0.21%	-	-
Horiz. %	128.30%	55.35%	100.12%	100.12%	100.05%	100.21%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	12.79%	14.03%	14.97%	15.08%	14.02%	15.71%	15.87%	-
YoY %	-8.84%	-6.28%	-0.73%	7.56%	-10.76%	-1.01%	-	-
Horiz. %	80.59%	88.41%	94.33%	95.02%	88.34%	98.99%	100.00%	-
ROE	15.12%	32.42%	20.93%	21.74%	19.73%	22.73%	24.25%	-
YoY %	-53.36%	54.90%	-3.73%	10.19%	-13.20%	-6.27%	-	-
Horiz. %	62.35%	133.69%	86.31%	89.65%	81.36%	93.73%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	67.83	125.11	68.74	68.21	70.25	70.82	71.11	-3.09%
YoY %	-45.78%	82.00%	0.78%	-2.90%	-0.80%	-0.41%	-	-
Horiz. %	95.39%	175.94%	96.67%	95.92%	98.79%	99.59%	100.00%	-
EPS	8.18	17.57	11.13	11.54	9.87	11.14	11.30	-19.36%
YoY %	-53.44%	57.86%	-3.55%	16.92%	-11.40%	-1.42%	-	-
Horiz. %	72.39%	155.49%	98.50%	102.12%	87.35%	98.58%	100.00%	-
DPS	3.72	6.92	4.50	4.50	4.50	4.50	4.50	-11.90%
YoY %	-46.24%	53.78%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	82.67%	153.78%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.541	0.542	0.532	0.531	0.50	0.49	0.466	10.45%
YoY %	-0.18%	1.88%	0.19%	6.20%	2.04%	5.15%	-	-
Horiz. %	116.09%	116.31%	114.16%	113.95%	107.30%	105.15%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 247,333
RPS	55.52	53.97	53.64	53.22	54.78	55.31	55.43	0.10%
YoY %	2.87%	0.62%	0.79%	-2.85%	-0.96%	-0.22%	-	-
Horiz. %	100.16%	97.37%	96.77%	96.01%	98.83%	99.78%	100.00%	-
EPS	6.70	7.58	8.69	9.01	7.69	8.70	8.81	-16.66%
YoY %	-11.61%	-12.77%	-3.55%	17.17%	-11.61%	-1.25%	-	-
Horiz. %	76.05%	86.04%	98.64%	102.27%	87.29%	98.75%	100.00%	-
DPS	3.05	2.99	3.51	3.51	3.52	3.52	3.52	-9.10%
YoY %	2.01%	-14.81%	0.00%	-0.28%	0.00%	0.00%	-	-
Horiz. %	86.65%	84.94%	99.72%	99.72%	100.00%	100.00%	100.00%	-
NAPS	0.4428	0.2338	0.4151	0.4144	0.3899	0.3827	0.3632	14.10%
YoY %	89.39%	-43.68%	0.17%	6.28%	1.88%	5.37%	-	-
Horiz. %	121.92%	64.37%	114.29%	114.10%	107.35%	105.37%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.90	2.41	2.59	2.19	2.34	3.00	2.20	-
P/RPS	2.80	1.93	3.77	3.21	3.33	4.24	3.09	-6.35%
YoY %	45.08%	-48.81%	17.45%	-3.60%	-21.46%	37.22%	-	-
Horiz. %	90.61%	62.46%	122.01%	103.88%	107.77%	137.22%	100.00%	-
P/EPS	23.22	13.71	23.26	18.97	23.72	26.93	19.47	12.44%
YoY %	69.37%	-41.06%	22.61%	-20.03%	-11.92%	38.32%	-	-
Horiz. %	119.26%	70.42%	119.47%	97.43%	121.83%	138.32%	100.00%	-
EY	4.31	7.29	4.30	5.27	4.22	3.71	5.14	-11.06%
YoY %	-40.88%	69.53%	-18.41%	24.88%	13.75%	-27.82%	-	-
Horiz. %	83.85%	141.83%	83.66%	102.53%	82.10%	72.18%	100.00%	-
DY	1.96	2.87	1.74	2.05	1.92	1.50	2.05	-2.94%
YoY %	-31.71%	64.94%	-15.12%	6.77%	28.00%	-26.83%	-	-
Horiz. %	95.61%	140.00%	84.88%	100.00%	93.66%	73.17%	100.00%	-
P/NAPS	3.51	4.45	4.87	4.12	4.68	6.12	4.72	-17.90%
YoY %	-21.12%	-8.62%	18.20%	-11.97%	-23.53%	29.66%	-	-
Horiz. %	74.36%	94.28%	103.18%	87.29%	99.15%	129.66%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	03/11/17	04/08/17	05/05/17	23/02/17	04/11/16	05/08/16	05/05/16	-
Price	1.85	2.41	2.66	2.37	2.39	3.00	2.00	-
P/RPS	2.73	1.93	3.87	3.47	3.40	4.24	2.81	-1.90%
YoY %	41.45%	-50.13%	11.53%	2.06%	-19.81%	50.89%	-	-
Horiz. %	97.15%	68.68%	137.72%	123.49%	121.00%	150.89%	100.00%	-
P/EPS	22.61	13.71	23.89	20.53	24.22	26.93	17.70	17.71%
YoY %	64.92%	-42.61%	16.37%	-15.24%	-10.06%	52.15%	-	-
Horiz. %	127.74%	77.46%	134.97%	115.99%	136.84%	152.15%	100.00%	-
EY	4.42	7.29	4.19	4.87	4.13	3.71	5.65	-15.08%
YoY %	-39.37%	73.99%	-13.96%	17.92%	11.32%	-34.34%	-	-
Horiz. %	78.23%	129.03%	74.16%	86.19%	73.10%	65.66%	100.00%	-
DY	2.01	2.87	1.69	1.90	1.88	1.50	2.25	-7.23%
YoY %	-29.97%	69.82%	-11.05%	1.06%	25.33%	-33.33%	-	-
Horiz. %	89.33%	127.56%	75.11%	84.44%	83.56%	66.67%	100.00%	-
P/NAPS	3.42	4.45	5.00	4.46	4.78	6.12	4.29	-14.01%
YoY %	-23.15%	-11.00%	12.11%	-6.69%	-21.90%	42.66%	-	-
Horiz. %	79.72%	103.73%	116.55%	103.96%	111.42%	142.66%	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