[SLP] QoQ TTM Result on 31-Mar-2017 [#1]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

05-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -3.56%

YoY- -1.37%

Quarter Report

SLP-FSQ1FYE2017(BMSB).pdf

Latest QR

Upcoming QR

SLP's Result

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	180,132	175,962	171,072	170,007	168,697	173,627	175,323	1.81%
YoY %	2.37%	2.86%	0.63%	0.78%	-2.84%	-0.97%	-	-
Horiz. %	102.74%	100.36%	97.58%	96.97%	96.22%	99.03%	100.00%	-
PBT	24,398	26,258	27,747	29,870	29,271	28,998	33,706	-19.33%
YoY %	-7.08%	-5.37%	-7.11%	2.05%	0.94%	-13.97%	-	-
Horiz. %	72.38%	77.90%	82.32%	88.62%	86.84%	86.03%	100.00%	-
Tax	-5,187	-3,748	-3,748	-4,421	-3,839	-4,647	-6,168	-10.87%
YoY %	-38.39%	0.00%	15.22%	-15.16%	17.39%	24.66%	-	-
Horiz. %	84.10%	60.77%	60.77%	71.68%	62.24%	75.34%	100.00%	-
NP	19,211	22,510	23,999	25,449	25,432	24,351	27,538	-21.29%
YoY %	-14.66%	-6.20%	-5.70%	0.07%	4.44%	-11.57%	-	-
Horiz. %	69.76%	81.74%	87.15%	92.41%	92.35%	88.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,647	21,224	24,029	27,537	28,553	24,387	27,574	-43.61%
YoY %	-45.12%	-11.67%	-12.74%	-3.56%	17.08%	-11.56%	-	-
Horiz. %	42.24%	76.97%	87.14%	99.87%	103.55%	88.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.26%	14.27%	13.51%	14.80%	13.12%	16.03%	18.30%	-
YoY %	48.98%	5.63%	-8.72%	12.80%	-18.15%	-12.40%	-	-
Horiz. %	116.17%	77.98%	73.83%	80.87%	71.69%	87.60%	100.00%	-
Total Cost	160,921	153,452	147,073	144,558	143,265	149,276	147,785	5.82%
YoY %	4.87%	4.34%	1.74%	0.90%	-4.03%	1.01%	-	-
Horiz. %	108.89%	103.83%	99.52%	97.82%	96.94%	101.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	145,458	140,353	74,111	131,581	131,333	123,585	121,299	12.83%
YoY %	3.64%	89.38%	-43.68%	0.19%	6.27%	1.88%	-	-
Horiz. %	119.92%	115.71%	61.10%	108.48%	108.27%	101.88%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	10,051	9,652	9,468	11,130	11,130	11,146	11,145	-6.63%
YoY %	4.13%	1.94%	-14.93%	0.00%	-0.14%	0.01%	-	-
Horiz. %	90.18%	86.60%	84.95%	99.87%	99.87%	100.01%	100.00%	-
Div Payout %	86.30%	45.48%	39.41%	40.42%	38.98%	45.71%	40.42%	-
YoY %	89.75%	15.40%	-2.50%	3.69%	-14.72%	13.09%	-	-
Horiz. %	213.51%	112.52%	97.50%	100.00%	96.44%	113.09%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	145,458	140,353	74,111	131,581	131,333	123,585	121,299	12.83%
YoY %	3.64%	89.38%	-43.68%	0.19%	6.27%	1.88%	-	-
Horiz. %	119.92%	115.71%	61.10%	108.48%	108.27%	101.88%	100.00%	-
NOSH	316,959	316,959	136,737	247,333	247,333	247,171	247,551	17.85%
YoY %	0.00%	131.80%	-44.72%	0.00%	0.07%	-0.15%	-	-
Horiz. %	128.04%	128.04%	55.24%	99.91%	99.91%	99.85%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	10.66%	12.79%	14.03%	14.97%	15.08%	14.02%	15.71%	-
YoY %	-16.65%	-8.84%	-6.28%	-0.73%	7.56%	-10.76%	-	-
Horiz. %	67.85%	81.41%	89.31%	95.29%	95.99%	89.24%	100.00%	-
ROE	8.01%	15.12%	32.42%	20.93%	21.74%	19.73%	22.73%	-
YoY %	-47.02%	-53.36%	54.90%	-3.73%	10.19%	-13.20%	-	-
Horiz. %	35.24%	66.52%	142.63%	92.08%	95.64%	86.80%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	65.76	67.83	125.11	68.74	68.21	70.25	70.82	-4.80%
YoY %	-3.05%	-45.78%	82.00%	0.78%	-2.90%	-0.80%	-	-
Horiz. %	92.86%	95.78%	176.66%	97.06%	96.31%	99.20%	100.00%	-
EPS	4.25	8.18	17.57	11.13	11.54	9.87	11.14	-47.30%
YoY %	-48.04%	-53.44%	57.86%	-3.55%	16.92%	-11.40%	-	-
Horiz. %	38.15%	73.43%	157.72%	99.91%	103.59%	88.60%	100.00%	-
DPS	3.67	3.72	6.92	4.50	4.50	4.50	4.50	-12.67%
YoY %	-1.34%	-46.24%	53.78%	0.00%	0.00%	0.00%	-	-
Horiz. %	81.56%	82.67%	153.78%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.531	0.541	0.542	0.532	0.531	0.50	0.49	5.48%
YoY %	-1.85%	-0.18%	1.88%	0.19%	6.20%	2.04%	-	-
Horiz. %	108.37%	110.41%	110.61%	108.57%	108.37%	102.04%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 247,333
RPS	56.83	55.52	53.98	53.64	53.23	54.78	55.32	1.80%
YoY %	2.36%	2.85%	0.63%	0.77%	-2.83%	-0.98%	-	-
Horiz. %	102.73%	100.36%	97.58%	96.96%	96.22%	99.02%	100.00%	-
EPS	3.67	6.70	7.58	8.69	9.01	7.69	8.70	-43.66%
YoY %	-45.22%	-11.61%	-12.77%	-3.55%	17.17%	-11.61%	-	-
Horiz. %	42.18%	77.01%	87.13%	99.89%	103.56%	88.39%	100.00%	-
DPS	3.17	3.05	2.99	3.51	3.51	3.52	3.52	-6.72%
YoY %	3.93%	2.01%	-14.81%	0.00%	-0.28%	0.00%	-	-
Horiz. %	90.06%	86.65%	84.94%	99.72%	99.72%	100.00%	100.00%	-
NAPS	0.4589	0.4428	0.2338	0.4152	0.4144	0.3899	0.3827	12.83%
YoY %	3.64%	89.39%	-43.69%	0.19%	6.28%	1.88%	-	-
Horiz. %	119.91%	115.70%	61.09%	108.49%	108.28%	101.88%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.82	1.90	2.41	2.59	2.19	2.34	3.00	-
P/RPS	2.77	2.80	1.93	3.77	3.21	3.33	4.24	-24.65%
YoY %	-1.07%	45.08%	-48.81%	17.45%	-3.60%	-21.46%	-	-
Horiz. %	65.33%	66.04%	45.52%	88.92%	75.71%	78.54%	100.00%	-
P/EPS	42.81	23.22	13.71	23.26	18.97	23.72	26.93	36.09%
YoY %	84.37%	69.37%	-41.06%	22.61%	-20.03%	-11.92%	-	-
Horiz. %	158.97%	86.22%	50.91%	86.37%	70.44%	88.08%	100.00%	-
EY	2.34	4.31	7.29	4.30	5.27	4.22	3.71	-26.39%
YoY %	-45.71%	-40.88%	69.53%	-18.41%	24.88%	13.75%	-	-
Horiz. %	63.07%	116.17%	196.50%	115.90%	142.05%	113.75%	100.00%	-
DY	2.02	1.96	2.87	1.74	2.05	1.92	1.50	21.88%
YoY %	3.06%	-31.71%	64.94%	-15.12%	6.77%	28.00%	-	-
Horiz. %	134.67%	130.67%	191.33%	116.00%	136.67%	128.00%	100.00%	-
P/NAPS	3.43	3.51	4.45	4.87	4.12	4.68	6.12	-31.95%
YoY %	-2.28%	-21.12%	-8.62%	18.20%	-11.97%	-23.53%	-	-
Horiz. %	56.05%	57.35%	72.71%	79.58%	67.32%	76.47%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	28/03/18	03/11/17	04/08/17	05/05/17	23/02/17	04/11/16	05/08/16	-
Price	1.20	1.85	2.41	2.66	2.37	2.39	3.00	-
P/RPS	1.82	2.73	1.93	3.87	3.47	3.40	4.24	-43.00%
YoY %	-33.33%	41.45%	-50.13%	11.53%	2.06%	-19.81%	-	-
Horiz. %	42.92%	64.39%	45.52%	91.27%	81.84%	80.19%	100.00%	-
P/EPS	28.22	22.61	13.71	23.89	20.53	24.22	26.93	3.15%
YoY %	24.81%	64.92%	-42.61%	16.37%	-15.24%	-10.06%	-	-
Horiz. %	104.79%	83.96%	50.91%	88.71%	76.23%	89.94%	100.00%	-
EY	3.54	4.42	7.29	4.19	4.87	4.13	3.71	-3.07%
YoY %	-19.91%	-39.37%	73.99%	-13.96%	17.92%	11.32%	-	-
Horiz. %	95.42%	119.14%	196.50%	112.94%	131.27%	111.32%	100.00%	-
DY	3.06	2.01	2.87	1.69	1.90	1.88	1.50	60.64%
YoY %	52.24%	-29.97%	69.82%	-11.05%	1.06%	25.33%	-	-
Horiz. %	204.00%	134.00%	191.33%	112.67%	126.67%	125.33%	100.00%	-
P/NAPS	2.26	3.42	4.45	5.00	4.46	4.78	6.12	-48.43%
YoY %	-33.92%	-23.15%	-11.00%	12.11%	-6.69%	-21.90%	-	-
Horiz. %	36.93%	55.88%	72.71%	81.70%	72.88%	78.10%	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