[SLP] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 22.33%
YoY- -15.97%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 185,742 168,949 146,993 166,849 188,069 180,131 168,697 1.61%
PBT 25,538 23,300 22,328 25,298 28,347 24,399 29,271 -2.24%
Tax -4,958 -5,574 -6,015 -4,079 -3,094 -5,187 -3,839 4.35%
NP 20,580 17,726 16,313 21,219 25,253 19,212 25,432 -3.46%
-
NP to SH 20,580 17,726 16,313 21,219 25,253 11,648 28,553 -5.30%
-
Tax Rate 19.41% 23.92% 26.94% 16.12% 10.91% 21.26% 13.12% -
Total Cost 165,162 151,223 130,680 145,630 162,816 160,919 143,265 2.39%
-
Net Worth 193,028 185,421 181,618 184,153 181,301 145,458 131,333 6.62%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 17,432 17,432 17,432 17,432 14,263 12,327 11,129 7.76%
Div Payout % 84.71% 98.35% 106.86% 82.16% 56.48% 105.83% 38.98% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 193,028 185,421 181,618 184,153 181,301 145,458 131,333 6.62%
NOSH 316,959 316,959 316,959 316,959 316,959 316,959 247,333 4.21%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 11.08% 10.49% 11.10% 12.72% 13.43% 10.67% 15.08% -
ROE 10.66% 9.56% 8.98% 11.52% 13.93% 8.01% 21.74% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 58.60 53.30 46.38 52.64 59.34 65.76 68.21 -2.49%
EPS 6.49 5.59 5.15 6.69 7.97 6.24 10.28 -7.37%
DPS 5.50 5.50 5.50 5.50 4.50 4.50 4.50 3.39%
NAPS 0.609 0.585 0.573 0.581 0.572 0.531 0.531 2.30%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 58.61 53.31 46.38 52.64 59.34 56.83 53.23 1.61%
EPS 6.49 5.59 5.15 6.69 7.97 3.68 9.01 -5.31%
DPS 5.50 5.50 5.50 5.50 4.50 3.89 3.51 7.76%
NAPS 0.609 0.585 0.573 0.581 0.572 0.4589 0.4144 6.62%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.99 0.925 0.90 1.16 1.16 1.82 2.19 -
P/RPS 1.69 1.74 1.94 2.20 1.95 2.77 3.21 -10.13%
P/EPS 15.25 16.54 17.49 17.33 14.56 42.80 18.97 -3.57%
EY 6.56 6.05 5.72 5.77 6.87 2.34 5.27 3.71%
DY 5.56 5.95 6.11 4.74 3.88 2.47 2.05 18.08%
P/NAPS 1.63 1.58 1.57 2.00 2.03 3.43 4.12 -14.31%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 25/02/22 24/02/21 26/02/20 22/02/19 28/03/18 23/02/17 -
Price 0.965 0.95 0.89 1.08 1.31 1.20 2.37 -
P/RPS 1.65 1.78 1.92 2.05 2.21 1.82 3.47 -11.64%
P/EPS 14.86 16.99 17.29 16.13 16.44 28.22 20.53 -5.24%
EY 6.73 5.89 5.78 6.20 6.08 3.54 4.87 5.53%
DY 5.70 5.79 6.18 5.09 3.44 3.75 1.90 20.08%
P/NAPS 1.58 1.62 1.55 1.86 2.29 2.26 4.46 -15.87%

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