[SLP] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

04-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -12.74%

YoY- -12.86%

Quarter Report

SLP-FSQ2FYE2017(BMSB).pdf

Latest QR

Upcoming QR

SLP's Result

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	149,489	185,820	179,462	171,072	175,323	168,493	174,241	-2.51%
YoY %	-19.55%	3.54%	4.90%	-2.42%	4.05%	-3.30%	-	-
Horiz. %	85.79%	106.65%	103.00%	98.18%	100.62%	96.70%	100.00%	-
PBT	22,429	28,141	26,058	27,747	33,706	23,208	14,637	7.36%
YoY %	-20.30%	7.99%	-6.09%	-17.68%	45.23%	58.56%	-	-
Horiz. %	153.23%	192.26%	178.03%	189.57%	230.28%	158.56%	100.00%	-
Tax	-4,834	-2,962	-4,809	-3,748	-6,168	-5,228	-3,292	6.60%
YoY %	-63.20%	38.41%	-28.31%	39.23%	-17.98%	-58.81%	-	-
Horiz. %	146.84%	89.98%	146.08%	113.85%	187.36%	158.81%	100.00%	-
NP	17,595	25,179	21,249	23,999	27,538	17,980	11,345	7.58%
YoY %	-30.12%	18.49%	-11.46%	-12.85%	53.16%	58.48%	-	-
Horiz. %	155.09%	221.94%	187.30%	211.54%	242.73%	158.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,595	25,179	16,776	24,029	27,574	17,951	11,355	7.56%
YoY %	-30.12%	50.09%	-30.18%	-12.86%	53.61%	58.09%	-	-
Horiz. %	154.95%	221.74%	147.74%	211.62%	242.84%	158.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.55%	10.53%	18.45%	13.51%	18.30%	22.53%	22.49%	-
YoY %	104.65%	-42.93%	36.57%	-26.17%	-18.77%	0.18%	-	-
Horiz. %	95.82%	46.82%	82.04%	60.07%	81.37%	100.18%	100.00%	-
Total Cost	131,894	160,641	158,213	147,073	147,785	150,513	162,896	-3.45%
YoY %	-17.90%	1.53%	7.57%	-0.48%	-1.81%	-7.60%	-	-
Horiz. %	80.97%	98.62%	97.13%	90.29%	90.72%	92.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	188,591	185,104	175,278	74,111	121,299	101,239	92,162	12.66%
YoY %	1.88%	5.61%	136.51%	-38.90%	19.81%	9.85%	-	-
Horiz. %	204.63%	200.85%	190.18%	80.41%	131.61%	109.85%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	17,432	17,432	12,754	9,468	11,145	6,166	4,967	23.25%
YoY %	0.00%	36.68%	34.71%	-15.05%	80.75%	24.14%	-	-
Horiz. %	350.96%	350.96%	256.77%	190.62%	224.38%	124.14%	100.00%	-
Div Payout %	99.08%	69.24%	76.03%	39.41%	40.42%	34.35%	43.75%	-
YoY %	43.10%	-8.93%	92.92%	-2.50%	17.67%	-21.49%	-	-
Horiz. %	226.47%	158.26%	173.78%	90.08%	92.39%	78.51%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	188,591	185,104	175,278	74,111	121,299	101,239	92,162	12.66%
YoY %	1.88%	5.61%	136.51%	-38.90%	19.81%	9.85%	-	-
Horiz. %	204.63%	200.85%	190.18%	80.41%	131.61%	109.85%	100.00%	-
NOSH	316,959	316,959	316,959	136,737	247,551	247,528	248,415	4.14%
YoY %	0.00%	0.00%	131.80%	-44.76%	0.01%	-0.36%	-	-
Horiz. %	127.59%	127.59%	127.59%	55.04%	99.65%	99.64%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	11.77%	13.55%	11.84%	14.03%	15.71%	10.67%	6.51%	-
YoY %	-13.14%	14.44%	-15.61%	-10.69%	47.24%	63.90%	-	-
Horiz. %	180.80%	208.14%	181.87%	215.51%	241.32%	163.90%	100.00%	-
ROE	9.33%	13.60%	9.57%	32.42%	22.73%	17.73%	12.32%	-
YoY %	-31.40%	42.11%	-70.48%	42.63%	28.20%	43.91%	-	-
Horiz. %	75.73%	110.39%	77.68%	263.15%	184.50%	143.91%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	47.16	58.63	56.62	125.11	70.82	68.07	70.14	-6.39%
YoY %	-19.56%	3.55%	-54.74%	76.66%	4.04%	-2.95%	-	-
Horiz. %	67.24%	83.59%	80.72%	178.37%	100.97%	97.05%	100.00%	-
EPS	5.55	7.94	5.29	17.57	11.14	7.25	4.57	3.28%
YoY %	-30.10%	50.09%	-69.89%	57.72%	53.66%	58.64%	-	-
Horiz. %	121.44%	173.74%	115.75%	384.46%	243.76%	158.64%	100.00%	-
DPS	5.50	5.50	4.02	6.92	4.50	2.50	2.00	18.34%
YoY %	0.00%	36.82%	-41.91%	53.78%	80.00%	25.00%	-	-
Horiz. %	275.00%	275.00%	201.00%	346.00%	225.00%	125.00%	100.00%	-
NAPS	0.595	0.584	0.553	0.542	0.49	0.409	0.371	8.18%
YoY %	1.88%	5.61%	2.03%	10.61%	19.80%	10.24%	-	-
Horiz. %	160.38%	157.41%	149.06%	146.09%	132.08%	110.24%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 136,737
RPS	47.17	58.63	56.62	53.98	55.32	53.16	54.98	-2.51%
YoY %	-19.55%	3.55%	4.89%	-2.42%	4.06%	-3.31%	-	-
Horiz. %	85.79%	106.64%	102.98%	98.18%	100.62%	96.69%	100.00%	-
EPS	5.55	7.94	5.29	7.58	8.70	5.66	3.58	7.57%
YoY %	-30.10%	50.09%	-30.21%	-12.87%	53.71%	58.10%	-	-
Horiz. %	155.03%	221.79%	147.77%	211.73%	243.02%	158.10%	100.00%	-
DPS	5.50	5.50	4.02	2.99	3.52	1.95	1.57	23.21%
YoY %	0.00%	36.82%	34.45%	-15.06%	80.51%	24.20%	-	-
Horiz. %	350.32%	350.32%	256.05%	190.45%	224.20%	124.20%	100.00%	-
NAPS	0.595	0.584	0.553	0.2338	0.3827	0.3194	0.2908	12.66%
YoY %	1.88%	5.61%	136.53%	-38.91%	19.82%	9.83%	-	-
Horiz. %	204.61%	200.83%	190.17%	80.40%	131.60%	109.83%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.83	1.30	0.84	2.41	3.00	1.44	0.49	-
P/RPS	1.76	2.22	1.48	1.93	4.24	2.12	0.70	16.59%
YoY %	-20.72%	50.00%	-23.32%	-54.48%	100.00%	202.86%	-	-
Horiz. %	251.43%	317.14%	211.43%	275.71%	605.71%	302.86%	100.00%	-
P/EPS	14.95	16.36	15.87	13.71	26.93	19.86	10.72	5.69%
YoY %	-8.62%	3.09%	15.75%	-49.09%	35.60%	85.26%	-	-
Horiz. %	139.46%	152.61%	148.04%	127.89%	251.21%	185.26%	100.00%	-
EY	6.69	6.11	6.30	7.29	3.71	5.04	9.33	-5.38%
YoY %	9.49%	-3.02%	-13.58%	96.50%	-26.39%	-45.98%	-	-
Horiz. %	71.70%	65.49%	67.52%	78.14%	39.76%	54.02%	100.00%	-
DY	6.63	4.23	4.79	2.87	1.50	1.74	4.08	8.42%
YoY %	56.74%	-11.69%	66.90%	91.33%	-13.79%	-57.35%	-	-
Horiz. %	162.50%	103.68%	117.40%	70.34%	36.76%	42.65%	100.00%	-
P/NAPS	1.39	2.23	1.52	4.45	6.12	3.52	1.32	0.86%
YoY %	-37.67%	46.71%	-65.84%	-27.29%	73.86%	166.67%	-	-
Horiz. %	105.30%	168.94%	115.15%	337.12%	463.64%	266.67%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	07/08/20	02/08/19	09/11/18	04/08/17	05/08/16	07/08/15	07/08/14	-
Price	1.08	1.25	1.06	2.41	3.00	1.45	0.55	-
P/RPS	2.29	2.13	1.87	1.93	4.24	2.13	0.78	19.64%
YoY %	7.51%	13.90%	-3.11%	-54.48%	99.06%	173.08%	-	-
Horiz. %	293.59%	273.08%	239.74%	247.44%	543.59%	273.08%	100.00%	-
P/EPS	19.46	15.74	20.03	13.71	26.93	19.99	12.03	8.33%
YoY %	23.63%	-21.42%	46.10%	-49.09%	34.72%	66.17%	-	-
Horiz. %	161.76%	130.84%	166.50%	113.97%	223.86%	166.17%	100.00%	-
EY	5.14	6.36	4.99	7.29	3.71	5.00	8.31	-7.68%
YoY %	-19.18%	27.45%	-31.55%	96.50%	-25.80%	-39.83%	-	-
Horiz. %	61.85%	76.53%	60.05%	87.73%	44.65%	60.17%	100.00%	-
DY	5.09	4.40	3.80	2.87	1.50	1.72	3.64	5.74%
YoY %	15.68%	15.79%	32.40%	91.33%	-12.79%	-52.75%	-	-
Horiz. %	139.84%	120.88%	104.40%	78.85%	41.21%	47.25%	100.00%	-
P/NAPS	1.82	2.14	1.92	4.45	6.12	3.55	1.48	3.50%
YoY %	-14.95%	11.46%	-56.85%	-27.29%	72.39%	139.86%	-	-
Horiz. %	122.97%	144.59%	129.73%	300.68%	413.51%	239.86%	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