[SLP] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -44.24%
YoY- 37.55%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 40,897 45,827 40,389 41,243 36,406 37,383 38,008 1.22%
PBT 8,790 8,517 4,452 3,121 2,589 2,242 2,128 26.64%
Tax -716 -1,524 -472 -871 -950 -1,686 -81 43.74%
NP 8,074 6,993 3,980 2,250 1,639 556 2,047 25.67%
-
NP to SH 11,195 7,029 3,951 2,260 1,643 570 2,057 32.59%
-
Tax Rate 8.15% 17.89% 10.60% 27.91% 36.69% 75.20% 3.81% -
Total Cost 32,823 38,834 36,409 38,993 34,767 36,827 35,961 -1.50%
-
Net Worth 131,333 114,252 95,707 89,654 83,394 78,892 76,040 9.52%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,709 3,725 2,454 2,483 2,489 2,488 2,484 6.90%
Div Payout % 33.14% 53.00% 62.11% 109.89% 151.52% 436.62% 120.81% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 131,333 114,252 95,707 89,654 83,394 78,892 76,040 9.52%
NOSH 247,333 248,374 245,403 248,351 248,939 248,873 248,499 -0.07%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 19.74% 15.26% 9.85% 5.46% 4.50% 1.49% 5.39% -
ROE 8.52% 6.15% 4.13% 2.52% 1.97% 0.72% 2.71% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.54 18.45 16.46 16.61 14.62 15.02 15.29 1.31%
EPS 3.26 2.83 1.61 0.91 0.66 0.22 0.83 25.58%
DPS 1.50 1.50 1.00 1.00 1.00 1.00 1.00 6.98%
NAPS 0.531 0.46 0.39 0.361 0.335 0.317 0.306 9.61%
Adjusted Per Share Value based on latest NOSH - 248,351
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.90 14.46 12.74 13.01 11.49 11.80 11.99 1.22%
EPS 3.53 2.22 1.25 0.71 0.52 0.18 0.65 32.54%
DPS 1.17 1.18 0.77 0.78 0.79 0.79 0.78 6.98%
NAPS 0.4144 0.3605 0.302 0.2829 0.2631 0.2489 0.2399 9.52%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.19 1.90 0.59 0.43 0.38 0.38 0.50 -
P/RPS 13.24 10.30 3.58 2.59 2.60 2.53 3.27 26.22%
P/EPS 48.38 67.14 36.65 47.25 57.58 165.92 60.40 -3.62%
EY 2.07 1.49 2.73 2.12 1.74 0.60 1.66 3.74%
DY 0.68 0.79 1.69 2.33 2.63 2.63 2.00 -16.44%
P/NAPS 4.12 4.13 1.51 1.19 1.13 1.20 1.63 16.69%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 24/02/15 25/02/14 27/02/13 27/02/12 28/02/11 -
Price 2.37 2.22 0.70 0.455 0.36 0.40 0.38 -
P/RPS 14.33 12.03 4.25 2.74 2.46 2.66 2.48 33.92%
P/EPS 52.36 78.45 43.48 50.00 54.55 174.65 45.91 2.21%
EY 1.91 1.27 2.30 2.00 1.83 0.57 2.18 -2.17%
DY 0.63 0.68 1.43 2.20 2.78 2.50 2.63 -21.17%
P/NAPS 4.46 4.83 1.79 1.26 1.07 1.26 1.24 23.75%

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