[SLP] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
11-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 15.85%
YoY- 25.72%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 172,432 166,994 168,493 171,418 174,444 175,298 174,241 -0.69%
PBT 34,841 30,776 23,208 17,600 14,973 13,642 14,637 77.99%
Tax -7,591 -6,539 -5,228 -3,522 -2,817 -3,216 -3,292 74.27%
NP 27,250 24,237 17,980 14,078 12,156 10,426 11,345 79.06%
-
NP to SH 27,286 24,208 17,951 14,049 12,127 10,436 11,355 79.11%
-
Tax Rate 21.79% 21.25% 22.53% 20.01% 18.81% 23.57% 22.49% -
Total Cost 145,182 142,757 150,513 157,340 162,288 164,872 162,896 -7.36%
-
Net Worth 114,252 110,467 101,239 98,505 95,707 92,292 92,162 15.35%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 11,145 9,873 6,166 4,938 4,938 4,967 4,967 71.13%
Div Payout % 40.85% 40.79% 34.35% 35.15% 40.72% 47.60% 43.75% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 114,252 110,467 101,239 98,505 95,707 92,292 92,162 15.35%
NOSH 248,374 247,131 247,528 247,500 245,403 246,771 248,415 -0.01%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.80% 14.51% 10.67% 8.21% 6.97% 5.95% 6.51% -
ROE 23.88% 21.91% 17.73% 14.26% 12.67% 11.31% 12.32% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 69.42 67.57 68.07 69.26 71.08 71.04 70.14 -0.68%
EPS 10.99 9.80 7.25 5.68 4.94 4.23 4.57 79.20%
DPS 4.50 4.00 2.50 2.00 2.00 2.00 2.00 71.45%
NAPS 0.46 0.447 0.409 0.398 0.39 0.374 0.371 15.36%
Adjusted Per Share Value based on latest NOSH - 247,500
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 54.41 52.69 53.16 54.09 55.04 55.31 54.98 -0.69%
EPS 8.61 7.64 5.66 4.43 3.83 3.29 3.58 79.21%
DPS 3.52 3.12 1.95 1.56 1.56 1.57 1.57 71.05%
NAPS 0.3605 0.3485 0.3194 0.3108 0.302 0.2912 0.2908 15.35%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.90 1.67 1.44 0.82 0.59 0.64 0.49 -
P/RPS 2.74 2.47 2.12 1.18 0.83 0.90 0.70 147.75%
P/EPS 17.30 17.05 19.86 14.45 11.94 15.13 10.72 37.46%
EY 5.78 5.87 5.04 6.92 8.38 6.61 9.33 -27.26%
DY 2.37 2.40 1.74 2.44 3.39 3.13 4.08 -30.31%
P/NAPS 4.13 3.74 3.52 2.06 1.51 1.71 1.32 113.47%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 06/11/15 07/08/15 11/05/15 24/02/15 07/11/14 07/08/14 -
Price 2.22 1.86 1.45 1.04 0.70 0.74 0.55 -
P/RPS 3.20 2.75 2.13 1.50 0.98 1.04 0.78 155.61%
P/EPS 20.21 18.99 19.99 18.32 14.17 17.50 12.03 41.18%
EY 4.95 5.27 5.00 5.46 7.06 5.71 8.31 -29.13%
DY 2.03 2.15 1.72 1.92 2.86 2.70 3.64 -32.17%
P/NAPS 4.83 4.16 3.55 2.61 1.79 1.98 1.48 119.54%

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