Highlights

[SLP] QoQ Annualized Quarter Result on 2013-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 19-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -5.19%    YoY -     -12.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 177,816 161,843 160,800 154,996 152,356 151,208 153,069 10.52%
  QoQ % 9.87% 0.65% 3.74% 1.73% 0.76% -1.22% -
  Horiz. % 116.17% 105.73% 105.05% 101.26% 99.53% 98.78% 100.00%
PBT 13,668 14,472 15,134 12,574 13,220 12,682 13,457 1.04%
  QoQ % -5.56% -4.38% 20.36% -4.89% 4.24% -5.76% -
  Horiz. % 101.57% 107.54% 112.46% 93.44% 98.24% 94.24% 100.00%
Tax -3,536 -3,242 -3,161 -2,718 -2,824 -3,244 -3,058 10.16%
  QoQ % -9.07% -2.55% -16.31% 3.75% 12.95% -6.06% -
  Horiz. % 115.61% 105.99% 103.36% 88.86% 92.33% 106.06% 100.00%
NP 10,132 11,230 11,973 9,856 10,396 9,438 10,398 -1.72%
  QoQ % -9.78% -6.21% 21.48% -5.19% 10.15% -9.24% -
  Horiz. % 97.44% 107.99% 115.14% 94.78% 99.97% 90.76% 100.00%
NP to SH 10,132 11,240 11,973 9,856 10,396 9,442 10,398 -1.72%
  QoQ % -9.86% -6.12% 21.48% -5.19% 10.10% -9.20% -
  Horiz. % 97.44% 108.09% 115.14% 94.78% 99.97% 90.80% 100.00%
Tax Rate 25.87 % 22.40 % 20.89 % 21.62 % 21.36 % 25.58 % 22.73 % 9.02%
  QoQ % 15.49% 7.23% -3.38% 1.22% -16.50% 12.54% -
  Horiz. % 113.81% 98.55% 91.90% 95.12% 93.97% 112.54% 100.00%
Total Cost 167,684 150,613 148,826 145,140 141,960 141,770 142,670 11.38%
  QoQ % 11.33% 1.20% 2.54% 2.24% 0.13% -0.63% -
  Horiz. % 117.53% 105.57% 104.31% 101.73% 99.50% 99.37% 100.00%
Net Worth 92,131 89,375 87,078 85,435 85,643 82,802 80,961 9.01%
  QoQ % 3.08% 2.64% 1.92% -0.24% 3.43% 2.27% -
  Horiz. % 113.80% 110.39% 107.56% 105.53% 105.78% 102.27% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 4,951 3,298 4,952 - 4,943 3,301 -
  QoQ % 0.00% 50.12% -33.40% 0.00% 0.00% 49.75% -
  Horiz. % 0.00% 149.99% 99.92% 150.03% 0.00% 149.75% 100.00%
Div Payout % - % 44.05 % 27.55 % 50.25 % - % 52.36 % 31.75 % -
  QoQ % 0.00% 59.89% -45.17% 0.00% 0.00% 64.91% -
  Horiz. % 0.00% 138.74% 86.77% 158.27% 0.00% 164.91% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 92,131 89,375 87,078 85,435 85,643 82,802 80,961 9.01%
  QoQ % 3.08% 2.64% 1.92% -0.24% 3.43% 2.27% -
  Horiz. % 113.80% 110.39% 107.56% 105.53% 105.78% 102.27% 100.00%
NOSH 248,333 247,577 247,382 247,638 247,523 247,172 247,587 0.20%
  QoQ % 0.31% 0.08% -0.10% 0.05% 0.14% -0.17% -
  Horiz. % 100.30% 100.00% 99.92% 100.02% 99.97% 99.83% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.70 % 6.94 % 7.45 % 6.36 % 6.82 % 6.24 % 6.79 % -11.02%
  QoQ % -17.87% -6.85% 17.14% -6.74% 9.29% -8.10% -
  Horiz. % 83.95% 102.21% 109.72% 93.67% 100.44% 91.90% 100.00%
ROE 11.00 % 12.58 % 13.75 % 11.54 % 12.14 % 11.40 % 12.84 % -9.81%
  QoQ % -12.56% -8.51% 19.15% -4.94% 6.49% -11.21% -
  Horiz. % 85.67% 97.98% 107.09% 89.88% 94.55% 88.79% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 71.60 65.37 65.00 62.59 61.55 61.18 61.82 10.30%
  QoQ % 9.53% 0.57% 3.85% 1.69% 0.60% -1.04% -
  Horiz. % 115.82% 105.74% 105.14% 101.25% 99.56% 98.96% 100.00%
EPS 4.08 4.54 4.84 3.98 4.20 3.82 4.20 -1.92%
  QoQ % -10.13% -6.20% 21.61% -5.24% 9.95% -9.05% -
  Horiz. % 97.14% 108.10% 115.24% 94.76% 100.00% 90.95% 100.00%
DPS 0.00 2.00 1.33 2.00 0.00 2.00 1.33 -
  QoQ % 0.00% 50.38% -33.50% 0.00% 0.00% 50.38% -
  Horiz. % 0.00% 150.38% 100.00% 150.38% 0.00% 150.38% 100.00%
NAPS 0.3710 0.3610 0.3520 0.3450 0.3460 0.3350 0.3270 8.79%
  QoQ % 2.77% 2.56% 2.03% -0.29% 3.28% 2.45% -
  Horiz. % 113.46% 110.40% 107.65% 105.50% 105.81% 102.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 56.10 51.06 50.73 48.90 48.07 47.71 48.29 10.52%
  QoQ % 9.87% 0.65% 3.74% 1.73% 0.75% -1.20% -
  Horiz. % 116.17% 105.74% 105.05% 101.26% 99.54% 98.80% 100.00%
EPS 3.20 3.55 3.78 3.11 3.28 2.98 3.28 -1.63%
  QoQ % -9.86% -6.08% 21.54% -5.18% 10.07% -9.15% -
  Horiz. % 97.56% 108.23% 115.24% 94.82% 100.00% 90.85% 100.00%
DPS 0.00 1.56 1.04 1.56 0.00 1.56 1.04 -
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 150.00% 100.00% 150.00% 0.00% 150.00% 100.00%
NAPS 0.2907 0.2820 0.2747 0.2695 0.2702 0.2612 0.2554 9.02%
  QoQ % 3.09% 2.66% 1.93% -0.26% 3.45% 2.27% -
  Horiz. % 113.82% 110.42% 107.56% 105.52% 105.79% 102.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.4500 0.4300 0.4000 0.3750 0.3700 0.3800 0.3700 -
P/RPS 0.63 0.66 0.62 0.60 0.60 0.62 0.60 3.31%
  QoQ % -4.55% 6.45% 3.33% 0.00% -3.23% 3.33% -
  Horiz. % 105.00% 110.00% 103.33% 100.00% 100.00% 103.33% 100.00%
P/EPS 11.03 9.47 8.26 9.42 8.81 9.95 8.81 16.18%
  QoQ % 16.47% 14.65% -12.31% 6.92% -11.46% 12.94% -
  Horiz. % 125.20% 107.49% 93.76% 106.92% 100.00% 112.94% 100.00%
EY 9.07 10.56 12.10 10.61 11.35 10.05 11.35 -13.90%
  QoQ % -14.11% -12.73% 14.04% -6.52% 12.94% -11.45% -
  Horiz. % 79.91% 93.04% 106.61% 93.48% 100.00% 88.55% 100.00%
DY 0.00 4.65 3.33 5.33 0.00 5.26 3.60 -
  QoQ % 0.00% 39.64% -37.52% 0.00% 0.00% 46.11% -
  Horiz. % 0.00% 129.17% 92.50% 148.06% 0.00% 146.11% 100.00%
P/NAPS 1.21 1.19 1.14 1.09 1.07 1.13 1.13 4.67%
  QoQ % 1.68% 4.39% 4.59% 1.87% -5.31% 0.00% -
  Horiz. % 107.08% 105.31% 100.88% 96.46% 94.69% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/04/14 25/02/14 15/11/13 19/08/13 27/05/13 27/02/13 09/11/12 -
Price 0.5100 0.4550 0.4000 0.3950 0.3800 0.3600 0.3700 -
P/RPS 0.71 0.70 0.62 0.63 0.62 0.59 0.60 11.89%
  QoQ % 1.43% 12.90% -1.59% 1.61% 5.08% -1.67% -
  Horiz. % 118.33% 116.67% 103.33% 105.00% 103.33% 98.33% 100.00%
P/EPS 12.50 10.02 8.26 9.92 9.05 9.42 8.81 26.29%
  QoQ % 24.75% 21.31% -16.73% 9.61% -3.93% 6.92% -
  Horiz. % 141.88% 113.73% 93.76% 112.60% 102.72% 106.92% 100.00%
EY 8.00 9.98 12.10 10.08 11.05 10.61 11.35 -20.82%
  QoQ % -19.84% -17.52% 20.04% -8.78% 4.15% -6.52% -
  Horiz. % 70.48% 87.93% 106.61% 88.81% 97.36% 93.48% 100.00%
DY 0.00 4.40 3.33 5.06 0.00 5.56 3.60 -
  QoQ % 0.00% 32.13% -34.19% 0.00% 0.00% 54.44% -
  Horiz. % 0.00% 122.22% 92.50% 140.56% 0.00% 154.44% 100.00%
P/NAPS 1.37 1.26 1.14 1.14 1.10 1.07 1.13 13.71%
  QoQ % 8.73% 10.53% 0.00% 3.64% 2.80% -5.31% -
  Horiz. % 121.24% 111.50% 100.88% 100.88% 97.35% 94.69% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers