[SLP] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

07-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 1.73%

YoY- -31.01%

Quarter Report

SLP-FS Q2 2020(BMSB).pdf

Latest QR

Upcoming QR

SLP's Result

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	155,786	185,164	175,102	137,862	172,582	177,080	178,420	-2.23%
YoY %	-15.87%	5.75%	27.01%	-20.12%	-2.54%	-0.75%	-	-
Horiz. %	87.31%	103.78%	98.14%	77.27%	96.73%	99.25%	100.00%	-
PBT	17,422	31,150	28,060	21,226	26,964	27,376	24,056	-5.23%
YoY %	-44.07%	11.01%	32.20%	-21.28%	-1.50%	13.80%	-	-
Horiz. %	72.42%	129.49%	116.64%	88.24%	112.09%	113.80%	100.00%	-
Tax	-4,396	-4,410	-6,646	-5,104	-3,594	-3,858	-4,614	-0.80%
YoY %	0.32%	33.64%	-30.21%	-42.01%	6.84%	16.38%	-	-
Horiz. %	95.28%	95.58%	144.04%	110.62%	77.89%	83.62%	100.00%	-
NP	13,026	26,740	21,414	16,122	23,370	23,518	19,442	-6.45%
YoY %	-51.29%	24.87%	32.82%	-31.01%	-0.63%	20.96%	-	-
Horiz. %	67.00%	137.54%	110.14%	82.92%	120.20%	120.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,026	26,740	21,414	16,122	23,370	23,518	13,262	-0.29%
YoY %	-51.29%	24.87%	32.82%	-31.01%	-0.63%	77.33%	-	-
Horiz. %	98.22%	201.63%	161.47%	121.57%	176.22%	177.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.23%	14.16%	23.68%	24.05%	13.33%	14.09%	19.18%	-
YoY %	78.18%	-40.20%	-1.54%	80.42%	-5.39%	-26.54%	-	-
Horiz. %	131.54%	73.83%	123.46%	125.39%	69.50%	73.46%	100.00%	-
Total Cost	142,760	158,424	153,688	121,740	149,212	153,562	158,978	-1.77%
YoY %	-9.89%	3.08%	26.24%	-18.41%	-2.83%	-3.41%	-	-
Horiz. %	89.80%	99.65%	96.67%	76.58%	93.86%	96.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	196,198	195,564	187,640	188,591	185,104	175,278	91,450	13.56%
YoY %	0.32%	4.22%	-0.50%	1.88%	5.61%	91.67%	-	-
Horiz. %	214.54%	213.85%	205.18%	206.22%	202.41%	191.67%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	14,263	15,847	15,847	15,847	15,847	9,508	5,061	18.83%
YoY %	-10.00%	0.00%	0.00%	0.00%	66.67%	87.87%	-	-
Horiz. %	281.82%	313.12%	313.12%	313.12%	313.12%	187.87%	100.00%	-
Div Payout %	109.50%	59.27%	74.01%	98.30%	67.81%	40.43%	38.17%	-
YoY %	84.75%	-19.92%	-24.71%	44.96%	67.72%	5.92%	-	-
Horiz. %	286.87%	155.28%	193.90%	257.53%	177.65%	105.92%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	196,198	195,564	187,640	188,591	185,104	175,278	91,450	13.56%
YoY %	0.32%	4.22%	-0.50%	1.88%	5.61%	91.67%	-	-
Horiz. %	214.54%	213.85%	205.18%	206.22%	202.41%	191.67%	100.00%	-
NOSH	316,959	316,959	316,959	316,959	316,959	316,959	168,727	11.07%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	87.85%	-	-
Horiz. %	187.85%	187.85%	187.85%	187.85%	187.85%	187.85%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	8.36%	14.44%	12.23%	11.69%	13.54%	13.28%	10.90%	-
YoY %	-42.11%	18.07%	4.62%	-13.66%	1.96%	21.83%	-	-
Horiz. %	76.70%	132.48%	112.20%	107.25%	124.22%	121.83%	100.00%	-
ROE	6.64%	13.67%	11.41%	8.55%	12.63%	13.42%	14.50%	-
YoY %	-51.43%	19.81%	33.45%	-32.30%	-5.89%	-7.45%	-	-
Horiz. %	45.79%	94.28%	78.69%	58.97%	87.10%	92.55%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	49.15	58.42	55.24	43.50	54.45	55.87	105.74	-11.98%
YoY %	-15.87%	5.76%	26.99%	-20.11%	-2.54%	-47.16%	-	-
Horiz. %	46.48%	55.25%	52.24%	41.14%	51.49%	52.84%	100.00%	-
EPS	4.10	8.44	6.76	5.08	7.38	7.42	7.86	-10.27%
YoY %	-51.42%	24.85%	33.07%	-31.17%	-0.54%	-5.60%	-	-
Horiz. %	52.16%	107.38%	86.01%	64.63%	93.89%	94.40%	100.00%	-
DPS	4.50	5.00	5.00	5.00	5.00	3.00	3.00	6.98%
YoY %	-10.00%	0.00%	0.00%	0.00%	66.67%	0.00%	-	-
Horiz. %	150.00%	166.67%	166.67%	166.67%	166.67%	100.00%	100.00%	-
NAPS	0.619	0.617	0.592	0.595	0.584	0.553	0.542	2.23%
YoY %	0.32%	4.22%	-0.50%	1.88%	5.61%	2.03%	-	-
Horiz. %	114.21%	113.84%	109.23%	109.78%	107.75%	102.03%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 316,959
RPS	49.15	58.42	55.25	43.50	54.45	55.87	56.29	-2.23%
YoY %	-15.87%	5.74%	27.01%	-20.11%	-2.54%	-0.75%	-	-
Horiz. %	87.32%	103.78%	98.15%	77.28%	96.73%	99.25%	100.00%	-
EPS	4.11	8.44	6.76	5.09	7.37	7.42	4.18	-0.28%
YoY %	-51.30%	24.85%	32.81%	-30.94%	-0.67%	77.51%	-	-
Horiz. %	98.33%	201.91%	161.72%	121.77%	176.32%	177.51%	100.00%	-
DPS	4.50	5.00	5.00	5.00	5.00	3.00	1.60	18.79%
YoY %	-10.00%	0.00%	0.00%	0.00%	66.67%	87.50%	-	-
Horiz. %	281.25%	312.50%	312.50%	312.50%	312.50%	187.50%	100.00%	-
NAPS	0.619	0.617	0.592	0.595	0.584	0.553	0.2885	13.56%
YoY %	0.32%	4.22%	-0.50%	1.88%	5.61%	91.68%	-	-
Horiz. %	214.56%	213.86%	205.20%	206.24%	202.43%	191.68%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.875	0.90	0.945	0.83	1.30	0.84	2.41	-
P/RPS	1.78	1.54	1.71	1.91	2.39	1.50	2.28	-4.04%
YoY %	15.58%	-9.94%	-10.47%	-20.08%	59.33%	-34.21%	-	-
Horiz. %	78.07%	67.54%	75.00%	83.77%	104.82%	65.79%	100.00%	-
P/EPS	21.29	10.67	13.99	16.32	17.63	11.32	30.66	-5.89%
YoY %	99.53%	-23.73%	-14.28%	-7.43%	55.74%	-63.08%	-	-
Horiz. %	69.44%	34.80%	45.63%	53.23%	57.50%	36.92%	100.00%	-
EY	4.70	9.37	7.15	6.13	5.67	8.83	3.26	6.28%
YoY %	-49.84%	31.05%	16.64%	8.11%	-35.79%	170.86%	-	-
Horiz. %	144.17%	287.42%	219.33%	188.04%	173.93%	270.86%	100.00%	-
DY	5.14	5.56	5.29	6.02	3.85	3.57	1.24	26.72%
YoY %	-7.55%	5.10%	-12.13%	56.36%	7.84%	187.90%	-	-
Horiz. %	414.52%	448.39%	426.61%	485.48%	310.48%	287.90%	100.00%	-
P/NAPS	1.41	1.46	1.60	1.39	2.23	1.52	4.45	-17.42%
YoY %	-3.42%	-8.75%	15.11%	-37.67%	46.71%	-65.84%	-	-
Horiz. %	31.69%	32.81%	35.96%	31.24%	50.11%	34.16%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	04/08/23	05/08/22	06/08/21	07/08/20	02/08/19	09/11/18	04/08/17	-
Price	0.87	0.875	0.94	1.08	1.25	1.06	2.41	-
P/RPS	1.77	1.50	1.70	2.48	2.30	1.90	2.28	-4.13%
YoY %	18.00%	-11.76%	-31.45%	7.83%	21.05%	-16.67%	-	-
Horiz. %	77.63%	65.79%	74.56%	108.77%	100.88%	83.33%	100.00%	-
P/EPS	21.17	10.37	13.91	21.23	16.95	14.29	30.66	-5.98%
YoY %	104.15%	-25.45%	-34.48%	25.25%	18.61%	-53.39%	-	-
Horiz. %	69.05%	33.82%	45.37%	69.24%	55.28%	46.61%	100.00%	-
EY	4.72	9.64	7.19	4.71	5.90	7.00	3.26	6.35%
YoY %	-51.04%	34.08%	52.65%	-20.17%	-15.71%	114.72%	-	-
Horiz. %	144.79%	295.71%	220.55%	144.48%	180.98%	214.72%	100.00%	-
DY	5.17	5.71	5.32	4.63	4.00	2.83	1.24	26.85%
YoY %	-9.46%	7.33%	14.90%	15.75%	41.34%	128.23%	-	-
Horiz. %	416.94%	460.48%	429.03%	373.39%	322.58%	228.23%	100.00%	-
P/NAPS	1.41	1.42	1.59	1.82	2.14	1.92	4.45	-17.42%
YoY %	-0.70%	-10.69%	-12.64%	-14.95%	11.46%	-56.85%	-	-
Horiz. %	31.69%	31.91%	35.73%	40.90%	48.09%	43.15%	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