[SLP] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

07-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 27.77%

YoY- 58.09%

Quarter Report

SLP-FSQ22015(BMSB).pdf

Latest QR

Upcoming QR

SLP's Result

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	179,462	171,072	175,323	168,493	174,241	151,827	151,698	2.83%
YoY %	4.90%	-2.42%	4.05%	-3.30%	14.76%	0.09%	-	-
Horiz. %	118.30%	112.77%	115.57%	111.07%	114.86%	100.09%	100.00%	-
PBT	26,058	27,747	33,706	23,208	14,637	11,846	10,806	15.79%
YoY %	-6.09%	-17.68%	45.23%	58.56%	23.56%	9.62%	-	-
Horiz. %	241.14%	256.77%	311.92%	214.77%	135.45%	109.62%	100.00%	-
Tax	-4,809	-3,748	-6,168	-5,228	-3,292	-3,081	-3,157	7.26%
YoY %	-28.31%	39.23%	-17.98%	-58.81%	-6.85%	2.41%	-	-
Horiz. %	152.33%	118.72%	195.38%	165.60%	104.28%	97.59%	100.00%	-
NP	21,249	23,999	27,538	17,980	11,345	8,765	7,649	18.55%
YoY %	-11.46%	-12.85%	53.16%	58.48%	29.44%	14.59%	-	-
Horiz. %	277.80%	313.75%	360.02%	235.06%	148.32%	114.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,776	24,029	27,574	17,951	11,355	8,769	7,663	13.94%
YoY %	-30.18%	-12.86%	53.61%	58.09%	29.49%	14.43%	-	-
Horiz. %	218.92%	313.57%	359.83%	234.26%	148.18%	114.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.45%	13.51%	18.30%	22.53%	22.49%	26.01%	29.22%	-
YoY %	36.57%	-26.17%	-18.77%	0.18%	-13.53%	-10.99%	-	-
Horiz. %	63.14%	46.24%	62.63%	77.10%	76.97%	89.01%	100.00%	-
Total Cost	158,213	147,073	147,785	150,513	162,896	143,062	144,049	1.57%
YoY %	7.57%	-0.48%	-1.81%	-7.60%	13.86%	-0.69%	-	-
Horiz. %	109.83%	102.10%	102.59%	104.49%	113.08%	99.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,278	74,111	121,299	101,239	92,162	85,479	81,251	13.66%
YoY %	136.51%	-38.90%	19.81%	9.85%	7.82%	5.20%	-	-
Horiz. %	215.72%	91.21%	149.29%	124.60%	113.43%	105.20%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	12,754	9,468	11,145	6,166	4,967	4,967	7,449	9.37%
YoY %	34.71%	-15.05%	80.75%	24.14%	0.00%	-33.32%	-	-
Horiz. %	171.22%	127.10%	149.62%	82.78%	66.68%	66.68%	100.00%	-
Div Payout %	76.03%	39.41%	40.42%	34.35%	43.75%	56.64%	97.21%	-
YoY %	92.92%	-2.50%	17.67%	-21.49%	-22.76%	-41.73%	-	-
Horiz. %	78.21%	40.54%	41.58%	35.34%	45.01%	58.27%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	175,278	74,111	121,299	101,239	92,162	85,479	81,251	13.66%
YoY %	136.51%	-38.90%	19.81%	9.85%	7.82%	5.20%	-	-
Horiz. %	215.72%	91.21%	149.29%	124.60%	113.43%	105.20%	100.00%	-
NOSH	316,959	136,737	247,551	247,528	248,415	247,765	247,719	4.19%
YoY %	131.80%	-44.76%	0.01%	-0.36%	0.26%	0.02%	-	-
Horiz. %	127.95%	55.20%	99.93%	99.92%	100.28%	100.02%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	11.84%	14.03%	15.71%	10.67%	6.51%	5.77%	5.04%	-
YoY %	-15.61%	-10.69%	47.24%	63.90%	12.82%	14.48%	-	-
Horiz. %	234.92%	278.37%	311.71%	211.71%	129.17%	114.48%	100.00%	-
ROE	9.57%	32.42%	22.73%	17.73%	12.32%	10.26%	9.43%	-
YoY %	-70.48%	42.63%	28.20%	43.91%	20.08%	8.80%	-	-
Horiz. %	101.48%	343.80%	241.04%	188.02%	130.65%	108.80%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	56.62	125.11	70.82	68.07	70.14	61.28	61.24	-1.29%
YoY %	-54.74%	76.66%	4.04%	-2.95%	14.46%	0.07%	-	-
Horiz. %	92.46%	204.29%	115.64%	111.15%	114.53%	100.07%	100.00%	-
EPS	5.29	17.57	11.14	7.25	4.57	3.54	3.09	9.37%
YoY %	-69.89%	57.72%	53.66%	58.64%	29.10%	14.56%	-	-
Horiz. %	171.20%	568.61%	360.52%	234.63%	147.90%	114.56%	100.00%	-
DPS	4.02	6.92	4.50	2.50	2.00	2.00	3.00	4.99%
YoY %	-41.91%	53.78%	80.00%	25.00%	0.00%	-33.33%	-	-
Horiz. %	134.00%	230.67%	150.00%	83.33%	66.67%	66.67%	100.00%	-
NAPS	0.553	0.542	0.49	0.409	0.371	0.345	0.328	9.09%
YoY %	2.03%	10.61%	19.80%	10.24%	7.54%	5.18%	-	-
Horiz. %	168.60%	165.24%	149.39%	124.70%	113.11%	105.18%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 247,528
RPS	56.62	53.98	55.32	53.16	54.98	47.90	47.86	2.83%
YoY %	4.89%	-2.42%	4.06%	-3.31%	14.78%	0.08%	-	-
Horiz. %	118.30%	112.79%	115.59%	111.07%	114.88%	100.08%	100.00%	-
EPS	5.29	7.58	8.70	5.66	3.58	2.77	2.42	13.91%
YoY %	-30.21%	-12.87%	53.71%	58.10%	29.24%	14.46%	-	-
Horiz. %	218.60%	313.22%	359.50%	233.88%	147.93%	114.46%	100.00%	-
DPS	4.02	2.99	3.52	1.95	1.57	1.57	2.35	9.35%
YoY %	34.45%	-15.06%	80.51%	24.20%	0.00%	-33.19%	-	-
Horiz. %	171.06%	127.23%	149.79%	82.98%	66.81%	66.81%	100.00%	-
NAPS	0.553	0.2338	0.3827	0.3194	0.2908	0.2697	0.2564	13.66%
YoY %	136.53%	-38.91%	19.82%	9.83%	7.82%	5.19%	-	-
Horiz. %	215.68%	91.19%	149.26%	124.57%	113.42%	105.19%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.84	2.41	3.00	1.44	0.49	0.375	0.38	-
P/RPS	1.48	1.93	4.24	2.12	0.70	0.61	0.62	15.59%
YoY %	-23.32%	-54.48%	100.00%	202.86%	14.75%	-1.61%	-	-
Horiz. %	238.71%	311.29%	683.87%	341.94%	112.90%	98.39%	100.00%	-
P/EPS	15.87	13.71	26.93	19.86	10.72	10.60	12.28	4.36%
YoY %	15.75%	-49.09%	35.60%	85.26%	1.13%	-13.68%	-	-
Horiz. %	129.23%	111.64%	219.30%	161.73%	87.30%	86.32%	100.00%	-
EY	6.30	7.29	3.71	5.04	9.33	9.44	8.14	-4.17%
YoY %	-13.58%	96.50%	-26.39%	-45.98%	-1.17%	15.97%	-	-
Horiz. %	77.40%	89.56%	45.58%	61.92%	114.62%	115.97%	100.00%	-
DY	4.79	2.87	1.50	1.74	4.08	5.33	7.89	-7.97%
YoY %	66.90%	91.33%	-13.79%	-57.35%	-23.45%	-32.45%	-	-
Horiz. %	60.71%	36.38%	19.01%	22.05%	51.71%	67.55%	100.00%	-
P/NAPS	1.52	4.45	6.12	3.52	1.32	1.09	1.16	4.60%
YoY %	-65.84%	-27.29%	73.86%	166.67%	21.10%	-6.03%	-	-
Horiz. %	131.03%	383.62%	527.59%	303.45%	113.79%	93.97%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	09/11/18	04/08/17	05/08/16	07/08/15	07/08/14	19/08/13	17/08/12	-
Price	1.06	2.41	3.00	1.45	0.55	0.395	0.39	-
P/RPS	1.87	1.93	4.24	2.13	0.78	0.64	0.64	19.55%
YoY %	-3.11%	-54.48%	99.06%	173.08%	21.88%	0.00%	-	-
Horiz. %	292.19%	301.56%	662.50%	332.81%	121.88%	100.00%	100.00%	-
P/EPS	20.03	13.71	26.93	19.99	12.03	11.16	12.61	8.01%
YoY %	46.10%	-49.09%	34.72%	66.17%	7.80%	-11.50%	-	-
Horiz. %	158.84%	108.72%	213.56%	158.52%	95.40%	88.50%	100.00%	-
EY	4.99	7.29	3.71	5.00	8.31	8.96	7.93	-7.42%
YoY %	-31.55%	96.50%	-25.80%	-39.83%	-7.25%	12.99%	-	-
Horiz. %	62.93%	91.93%	46.78%	63.05%	104.79%	112.99%	100.00%	-
DY	3.80	2.87	1.50	1.72	3.64	5.06	7.69	-11.07%
YoY %	32.40%	91.33%	-12.79%	-52.75%	-28.06%	-34.20%	-	-
Horiz. %	49.41%	37.32%	19.51%	22.37%	47.33%	65.80%	100.00%	-
P/NAPS	1.92	4.45	6.12	3.55	1.48	1.14	1.19	8.29%
YoY %	-56.85%	-27.29%	72.39%	139.86%	29.82%	-4.20%	-	-
Horiz. %	161.34%	373.95%	514.29%	298.32%	124.37%	95.80%	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