[SLP] YoY TTM 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- -12.13%

YoY- -30.12%

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
TTM Result
Revenue	171,053	173,980	165,613	149,489	185,820	179,462	171,072	-0.00%
YoY %	-1.68%	5.05%	10.79%	-19.55%	3.54%	4.90%	-	-
Horiz. %	99.99%	101.70%	96.81%	87.38%	108.62%	104.90%	100.00%	-
PBT	18,674	24,845	25,745	22,429	28,141	26,058	27,747	-6.38%
YoY %	-24.84%	-3.50%	14.78%	-20.30%	7.99%	-6.09%	-	-
Horiz. %	67.30%	89.54%	92.78%	80.83%	101.42%	93.91%	100.00%	-
Tax	-4,951	-4,456	-6,786	-4,834	-2,962	-4,809	-3,748	4.74%
YoY %	-11.11%	34.34%	-40.38%	-63.20%	38.41%	-28.31%	-	-
Horiz. %	132.10%	118.89%	181.06%	128.98%	79.03%	128.31%	100.00%	-
NP	13,723	20,389	18,959	17,595	25,179	21,249	23,999	-8.89%
YoY %	-32.69%	7.54%	7.75%	-30.12%	18.49%	-11.46%	-	-
Horiz. %	57.18%	84.96%	79.00%	73.32%	104.92%	88.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,723	20,389	18,959	17,595	25,179	16,776	24,029	-8.90%
YoY %	-32.69%	7.54%	7.75%	-30.12%	50.09%	-30.18%	-	-
Horiz. %	57.11%	84.85%	78.90%	73.22%	104.79%	69.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.51%	17.94%	26.36%	21.55%	10.53%	18.45%	13.51%	-
YoY %	47.77%	-31.94%	22.32%	104.65%	-42.93%	36.57%	-	-
Horiz. %	196.23%	132.79%	195.11%	159.51%	77.94%	136.57%	100.00%	-
Total Cost	157,330	153,591	146,654	131,894	160,641	158,213	147,073	1.12%
YoY %	2.43%	4.73%	11.19%	-17.90%	1.53%	7.57%	-	-
Horiz. %	106.97%	104.43%	99.72%	89.68%	109.23%	107.57%	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	74,111	17.60%
YoY %	0.32%	4.22%	-0.50%	1.88%	5.61%	136.51%	-	-
Horiz. %	264.74%	263.88%	253.19%	254.47%	249.77%	236.51%	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	16,640	17,432	17,432	17,432	17,432	12,754	9,468	9.84%
YoY %	-4.54%	0.00%	0.00%	0.00%	36.68%	34.71%	-	-
Horiz. %	175.75%	184.11%	184.11%	184.11%	184.11%	134.71%	100.00%	-
Div Payout %	121.26%	85.50%	91.95%	99.08%	69.24%	76.03%	39.41%	-
YoY %	41.82%	-7.01%	-7.20%	43.10%	-8.93%	92.92%	-	-
Horiz. %	307.69%	216.95%	233.32%	251.41%	175.69%	192.92%	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	74,111	17.60%
YoY %	0.32%	4.22%	-0.50%	1.88%	5.61%	136.51%	-	-
Horiz. %	264.74%	263.88%	253.19%	254.47%	249.77%	236.51%	100.00%	-
NOSH	316,959	316,959	316,959	316,959	316,959	316,959	136,737	15.03%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	131.80%	-	-
Horiz. %	231.80%	231.80%	231.80%	231.80%	231.80%	231.80%	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	8.02%	11.72%	11.45%	11.77%	13.55%	11.84%	14.03%	-
YoY %	-31.57%	2.36%	-2.72%	-13.14%	14.44%	-15.61%	-	-
Horiz. %	57.16%	83.54%	81.61%	83.89%	96.58%	84.39%	100.00%	-
ROE	6.99%	10.43%	10.10%	9.33%	13.60%	9.57%	32.42%	-
YoY %	-32.98%	3.27%	8.25%	-31.40%	42.11%	-70.48%	-	-
Horiz. %	21.56%	32.17%	31.15%	28.78%	41.95%	29.52%	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	53.97	54.89	52.25	47.16	58.63	56.62	125.11	-13.06%
YoY %	-1.68%	5.05%	10.79%	-19.56%	3.55%	-54.74%	-	-
Horiz. %	43.14%	43.87%	41.76%	37.69%	46.86%	45.26%	100.00%	-
EPS	4.33	6.43	5.98	5.55	7.94	5.29	17.57	-20.81%
YoY %	-32.66%	7.53%	7.75%	-30.10%	50.09%	-69.89%	-	-
Horiz. %	24.64%	36.60%	34.04%	31.59%	45.19%	30.11%	100.00%	-
DPS	5.25	5.50	5.50	5.50	5.50	4.02	6.92	-4.49%
YoY %	-4.55%	0.00%	0.00%	0.00%	36.82%	-41.91%	-	-
Horiz. %	75.87%	79.48%	79.48%	79.48%	79.48%	58.09%	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	53.97	54.89	52.25	47.17	58.63	56.62	53.98	-0.00%
YoY %	-1.68%	5.05%	10.77%	-19.55%	3.55%	4.89%	-	-
Horiz. %	99.98%	101.69%	96.80%	87.38%	108.61%	104.89%	100.00%	-
EPS	4.33	6.43	5.98	5.55	7.94	5.29	7.58	-8.90%
YoY %	-32.66%	7.53%	7.75%	-30.10%	50.09%	-30.21%	-	-
Horiz. %	57.12%	84.83%	78.89%	73.22%	104.75%	69.79%	100.00%	-
DPS	5.25	5.50	5.50	5.50	5.50	4.02	2.99	9.83%
YoY %	-4.55%	0.00%	0.00%	0.00%	36.82%	34.45%	-	-
Horiz. %	175.59%	183.95%	183.95%	183.95%	183.95%	134.45%	100.00%	-
NAPS	0.619	0.617	0.592	0.595	0.584	0.553	0.2338	17.60%
YoY %	0.32%	4.22%	-0.50%	1.88%	5.61%	136.53%	-	-
Horiz. %	264.76%	263.90%	253.21%	254.49%	249.79%	236.53%	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	1.62	1.64	1.81	1.76	2.22	1.48	1.93	-2.87%
YoY %	-1.22%	-9.39%	2.84%	-20.72%	50.00%	-23.32%	-	-
Horiz. %	83.94%	84.97%	93.78%	91.19%	115.03%	76.68%	100.00%	-
P/EPS	20.21	13.99	15.80	14.95	16.36	15.87	13.71	6.67%
YoY %	44.46%	-11.46%	5.69%	-8.62%	3.09%	15.75%	-	-
Horiz. %	147.41%	102.04%	115.24%	109.04%	119.33%	115.75%	100.00%	-
EY	4.95	7.15	6.33	6.69	6.11	6.30	7.29	-6.24%
YoY %	-30.77%	12.95%	-5.38%	9.49%	-3.02%	-13.58%	-	-
Horiz. %	67.90%	98.08%	86.83%	91.77%	83.81%	86.42%	100.00%	-
DY	6.00	6.11	5.82	6.63	4.23	4.79	2.87	13.07%
YoY %	-1.80%	4.98%	-12.22%	56.74%	-11.69%	66.90%	-	-
Horiz. %	209.06%	212.89%	202.79%	231.01%	147.39%	166.90%	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	1.61	1.59	1.80	2.29	2.13	1.87	1.93	-2.97%
YoY %	1.26%	-11.67%	-21.40%	7.51%	13.90%	-3.11%	-	-
Horiz. %	83.42%	82.38%	93.26%	118.65%	110.36%	96.89%	100.00%	-
P/EPS	20.09	13.60	15.72	19.46	15.74	20.03	13.71	6.57%
YoY %	47.72%	-13.49%	-19.22%	23.63%	-21.42%	46.10%	-	-
Horiz. %	146.54%	99.20%	114.66%	141.94%	114.81%	146.10%	100.00%	-
EY	4.98	7.35	6.36	5.14	6.36	4.99	7.29	-6.15%
YoY %	-32.24%	15.57%	23.74%	-19.18%	27.45%	-31.55%	-	-
Horiz. %	68.31%	100.82%	87.24%	70.51%	87.24%	68.45%	100.00%	-
DY	6.03	6.29	5.85	5.09	4.40	3.80	2.87	13.16%
YoY %	-4.13%	7.52%	14.93%	15.68%	15.79%	32.40%	-	-
Horiz. %	210.10%	219.16%	203.83%	177.35%	153.31%	132.40%	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