Highlights

[SLP] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 17-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     0.81%    YoY -     38.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 152,356 151,208 153,069 153,756 153,376 148,961 148,770 1.60%
  QoQ % 0.76% -1.22% -0.45% 0.25% 2.96% 0.13% -
  Horiz. % 102.41% 101.64% 102.89% 103.35% 103.10% 100.13% 100.00%
PBT 13,220 12,682 13,457 14,246 12,916 8,374 8,176 37.72%
  QoQ % 4.24% -5.76% -5.54% 10.30% 54.24% 2.42% -
  Horiz. % 161.69% 155.11% 164.60% 174.24% 157.97% 102.42% 100.00%
Tax -2,824 -3,244 -3,058 -3,040 -1,800 -2,285 -798 131.92%
  QoQ % 12.95% -6.06% -0.61% -68.89% 21.23% -186.10% -
  Horiz. % 353.59% 406.18% 382.97% 380.63% 225.38% 286.10% 100.00%
NP 10,396 9,438 10,398 11,206 11,116 6,089 7,377 25.67%
  QoQ % 10.15% -9.24% -7.20% 0.81% 82.56% -17.46% -
  Horiz. % 140.92% 127.93% 140.95% 151.90% 150.68% 82.54% 100.00%
NP to SH 10,396 9,442 10,398 11,206 11,116 6,103 7,377 25.67%
  QoQ % 10.10% -9.20% -7.20% 0.81% 82.14% -17.27% -
  Horiz. % 140.92% 127.99% 140.95% 151.90% 150.68% 82.73% 100.00%
Tax Rate 21.36 % 25.58 % 22.73 % 21.34 % 13.94 % 27.29 % 9.77 % 68.37%
  QoQ % -16.50% 12.54% 6.51% 53.08% -48.92% 179.32% -
  Horiz. % 218.63% 261.82% 232.65% 218.42% 142.68% 279.32% 100.00%
Total Cost 141,960 141,770 142,670 142,550 142,260 142,872 141,393 0.27%
  QoQ % 0.13% -0.63% 0.08% 0.20% -0.43% 1.05% -
  Horiz. % 100.40% 100.27% 100.90% 100.82% 100.61% 101.05% 100.00%
Net Worth 85,643 82,802 80,961 80,959 81,136 78,444 76,325 7.97%
  QoQ % 3.43% 2.27% 0.00% -0.22% 3.43% 2.78% -
  Horiz. % 112.21% 108.49% 106.07% 106.07% 106.30% 102.78% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 4,943 3,301 - - 4,949 3,293 -
  QoQ % 0.00% 49.75% 0.00% 0.00% 0.00% 50.27% -
  Horiz. % 0.00% 150.10% 100.23% 0.00% 0.00% 150.27% 100.00%
Div Payout % - % 52.36 % 31.75 % - % - % 81.09 % 44.64 % -
  QoQ % 0.00% 64.91% 0.00% 0.00% 0.00% 81.65% -
  Horiz. % 0.00% 117.29% 71.12% 0.00% 0.00% 181.65% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 85,643 82,802 80,961 80,959 81,136 78,444 76,325 7.97%
  QoQ % 3.43% 2.27% 0.00% -0.22% 3.43% 2.78% -
  Horiz. % 112.21% 108.49% 106.07% 106.07% 106.30% 102.78% 100.00%
NOSH 247,523 247,172 247,587 246,828 248,124 247,457 247,008 0.14%
  QoQ % 0.14% -0.17% 0.31% -0.52% 0.27% 0.18% -
  Horiz. % 100.21% 100.07% 100.23% 99.93% 100.45% 100.18% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.82 % 6.24 % 6.79 % 7.29 % 7.25 % 4.09 % 4.96 % 23.63%
  QoQ % 9.29% -8.10% -6.86% 0.55% 77.26% -17.54% -
  Horiz. % 137.50% 125.81% 136.90% 146.98% 146.17% 82.46% 100.00%
ROE 12.14 % 11.40 % 12.84 % 13.84 % 13.70 % 7.78 % 9.67 % 16.36%
  QoQ % 6.49% -11.21% -7.23% 1.02% 76.09% -19.54% -
  Horiz. % 125.54% 117.89% 132.78% 143.12% 141.68% 80.46% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 61.55 61.18 61.82 62.29 61.81 60.20 60.23 1.45%
  QoQ % 0.60% -1.04% -0.75% 0.78% 2.67% -0.05% -
  Horiz. % 102.19% 101.58% 102.64% 103.42% 102.62% 99.95% 100.00%
EPS 4.20 3.82 4.20 4.54 4.48 2.46 2.99 25.40%
  QoQ % 9.95% -9.05% -7.49% 1.34% 82.11% -17.73% -
  Horiz. % 140.47% 127.76% 140.47% 151.84% 149.83% 82.27% 100.00%
DPS 0.00 2.00 1.33 0.00 0.00 2.00 1.33 -
  QoQ % 0.00% 50.38% 0.00% 0.00% 0.00% 50.38% -
  Horiz. % 0.00% 150.38% 100.00% 0.00% 0.00% 150.38% 100.00%
NAPS 0.3460 0.3350 0.3270 0.3280 0.3270 0.3170 0.3090 7.82%
  QoQ % 3.28% 2.45% -0.30% 0.31% 3.15% 2.59% -
  Horiz. % 111.97% 108.41% 105.83% 106.15% 105.83% 102.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 48.07 47.71 48.29 48.51 48.39 47.00 46.94 1.60%
  QoQ % 0.75% -1.20% -0.45% 0.25% 2.96% 0.13% -
  Horiz. % 102.41% 101.64% 102.88% 103.34% 103.09% 100.13% 100.00%
EPS 3.28 2.98 3.28 3.54 3.51 1.93 2.33 25.58%
  QoQ % 10.07% -9.15% -7.34% 0.85% 81.87% -17.17% -
  Horiz. % 140.77% 127.90% 140.77% 151.93% 150.64% 82.83% 100.00%
DPS 0.00 1.56 1.04 0.00 0.00 1.56 1.04 -
  QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 150.00% 100.00% 0.00% 0.00% 150.00% 100.00%
NAPS 0.2702 0.2612 0.2554 0.2554 0.2560 0.2475 0.2408 7.97%
  QoQ % 3.45% 2.27% 0.00% -0.23% 3.43% 2.78% -
  Horiz. % 112.21% 108.47% 106.06% 106.06% 106.31% 102.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.3700 0.3800 0.3700 0.3800 0.3800 0.3800 0.3400 -
P/RPS 0.60 0.62 0.60 0.61 0.61 0.63 0.56 4.70%
  QoQ % -3.23% 3.33% -1.64% 0.00% -3.17% 12.50% -
  Horiz. % 107.14% 110.71% 107.14% 108.93% 108.93% 112.50% 100.00%
P/EPS 8.81 9.95 8.81 8.37 8.48 15.41 11.38 -15.67%
  QoQ % -11.46% 12.94% 5.26% -1.30% -44.97% 35.41% -
  Horiz. % 77.42% 87.43% 77.42% 73.55% 74.52% 135.41% 100.00%
EY 11.35 10.05 11.35 11.95 11.79 6.49 8.78 18.65%
  QoQ % 12.94% -11.45% -5.02% 1.36% 81.66% -26.08% -
  Horiz. % 129.27% 114.46% 129.27% 136.10% 134.28% 73.92% 100.00%
DY 0.00 5.26 3.60 0.00 0.00 5.26 3.92 -
  QoQ % 0.00% 46.11% 0.00% 0.00% 0.00% 34.18% -
  Horiz. % 0.00% 134.18% 91.84% 0.00% 0.00% 134.18% 100.00%
P/NAPS 1.07 1.13 1.13 1.16 1.16 1.20 1.10 -1.82%
  QoQ % -5.31% 0.00% -2.59% 0.00% -3.33% 9.09% -
  Horiz. % 97.27% 102.73% 102.73% 105.45% 105.45% 109.09% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 27/02/13 09/11/12 17/08/12 25/05/12 27/02/12 25/11/11 -
Price 0.3800 0.3600 0.3700 0.3900 0.3600 0.4000 0.3700 -
P/RPS 0.62 0.59 0.60 0.63 0.58 0.66 0.61 1.09%
  QoQ % 5.08% -1.67% -4.76% 8.62% -12.12% 8.20% -
  Horiz. % 101.64% 96.72% 98.36% 103.28% 95.08% 108.20% 100.00%
P/EPS 9.05 9.42 8.81 8.59 8.04 16.22 12.39 -18.88%
  QoQ % -3.93% 6.92% 2.56% 6.84% -50.43% 30.91% -
  Horiz. % 73.04% 76.03% 71.11% 69.33% 64.89% 130.91% 100.00%
EY 11.05 10.61 11.35 11.64 12.44 6.17 8.07 23.28%
  QoQ % 4.15% -6.52% -2.49% -6.43% 101.62% -23.54% -
  Horiz. % 136.93% 131.47% 140.64% 144.24% 154.15% 76.46% 100.00%
DY 0.00 5.56 3.60 0.00 0.00 5.00 3.60 -
  QoQ % 0.00% 54.44% 0.00% 0.00% 0.00% 38.89% -
  Horiz. % 0.00% 154.44% 100.00% 0.00% 0.00% 138.89% 100.00%
P/NAPS 1.10 1.07 1.13 1.19 1.10 1.26 1.20 -5.63%
  QoQ % 2.80% -5.31% -5.04% 8.18% -12.70% 5.00% -
  Horiz. % 91.67% 89.17% 94.17% 99.17% 91.67% 105.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

219  295  520  1280 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.355+0.065 
 SEACERA 0.41-0.08 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.105-0.02 
 EKOVEST 0.84+0.025 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers