Highlights

[SLP] QoQ Annualized Quarter Result on 2009-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 18-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -3.68%    YoY -     19.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 158,222 153,528 130,446 124,162 117,760 114,092 183,915 -9.57%
  QoQ % 3.06% 17.69% 5.06% 5.44% 3.21% -37.96% -
  Horiz. % 86.03% 83.48% 70.93% 67.51% 64.03% 62.04% 100.00%
PBT 12,196 19,372 7,824 10,202 10,550 14,600 6,399 53.90%
  QoQ % -37.04% 147.60% -23.31% -3.29% -27.74% 128.16% -
  Horiz. % 190.59% 302.73% 122.27% 159.44% 164.87% 228.16% 100.00%
Tax -1,708 -2,004 -1,219 -1,466 -1,480 -1,200 -1,159 29.59%
  QoQ % 14.77% -64.40% 16.89% 0.90% -23.33% -3.54% -
  Horiz. % 147.37% 172.91% 105.18% 126.55% 127.70% 103.54% 100.00%
NP 10,488 17,368 6,605 8,736 9,070 13,400 5,240 59.02%
  QoQ % -39.61% 162.95% -24.39% -3.68% -32.31% 155.73% -
  Horiz. % 200.15% 331.45% 126.05% 166.72% 173.09% 255.73% 100.00%
NP to SH 10,488 17,368 6,605 8,736 9,070 13,400 5,240 59.02%
  QoQ % -39.61% 162.95% -24.39% -3.68% -32.31% 155.73% -
  Horiz. % 200.15% 331.45% 126.05% 166.72% 173.09% 255.73% 100.00%
Tax Rate 14.00 % 10.34 % 15.58 % 14.38 % 14.03 % 8.22 % 18.11 % -15.81%
  QoQ % 35.40% -33.63% 8.34% 2.49% 70.68% -54.61% -
  Horiz. % 77.31% 57.10% 86.03% 79.40% 77.47% 45.39% 100.00%
Total Cost 147,734 136,160 123,841 115,426 108,690 100,692 178,675 -11.94%
  QoQ % 8.50% 9.95% 7.29% 6.20% 7.94% -43.65% -
  Horiz. % 82.68% 76.21% 69.31% 64.60% 60.83% 56.35% 100.00%
Net Worth 74,207 180,094 72,093 71,033 72,051 73,148 66,635 7.46%
  QoQ % -58.80% 149.81% 1.49% -1.41% -1.50% 9.77% -
  Horiz. % 111.36% 270.27% 108.19% 106.60% 108.13% 109.77% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,947 - 2,120 2,827 4,238 - 4,038 14.53%
  QoQ % 0.00% 0.00% -25.00% -33.29% 0.00% 0.00% -
  Horiz. % 122.50% 0.00% 52.50% 70.01% 104.95% 0.00% 100.00%
Div Payout % 47.17 % - % 32.10 % 32.36 % 46.73 % - % 77.07 % -27.98%
  QoQ % 0.00% 0.00% -0.80% -30.75% 0.00% 0.00% -
  Horiz. % 61.20% 0.00% 41.65% 41.99% 60.63% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 74,207 180,094 72,093 71,033 72,051 73,148 66,635 7.46%
  QoQ % -58.80% 149.81% 1.49% -1.41% -1.50% 9.77% -
  Horiz. % 111.36% 270.27% 108.19% 106.60% 108.13% 109.77% 100.00%
NOSH 247,358 246,704 106,019 106,019 105,957 106,012 100,963 82.03%
  QoQ % 0.27% 132.70% -0.00% 0.06% -0.05% 5.00% -
  Horiz. % 245.00% 244.35% 105.01% 105.01% 104.95% 105.00% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.63 % 11.31 % 5.06 % 7.04 % 7.70 % 11.74 % 2.85 % 75.84%
  QoQ % -41.38% 123.52% -28.12% -8.57% -34.41% 311.93% -
  Horiz. % 232.63% 396.84% 177.54% 247.02% 270.18% 411.93% 100.00%
ROE 14.13 % 9.64 % 9.16 % 12.30 % 12.59 % 18.32 % 7.86 % 48.01%
  QoQ % 46.58% 5.24% -25.53% -2.30% -31.28% 133.08% -
  Horiz. % 179.77% 122.65% 116.54% 156.49% 160.18% 233.08% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 63.96 62.23 123.04 117.11 111.14 107.62 182.16 -50.33%
  QoQ % 2.78% -49.42% 5.06% 5.37% 3.27% -40.92% -
  Horiz. % 35.11% 34.16% 67.55% 64.29% 61.01% 59.08% 100.00%
EPS 4.24 7.04 6.23 8.24 8.56 12.64 5.19 -12.64%
  QoQ % -39.77% 13.00% -24.39% -3.74% -32.28% 143.55% -
  Horiz. % 81.70% 135.65% 120.04% 158.77% 164.93% 243.55% 100.00%
DPS 2.00 0.00 2.00 2.67 4.00 0.00 4.00 -37.08%
  QoQ % 0.00% 0.00% -25.09% -33.25% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 50.00% 66.75% 100.00% 0.00% 100.00%
NAPS 0.3000 0.7300 0.6800 0.6700 0.6800 0.6900 0.6600 -40.97%
  QoQ % -58.90% 7.35% 1.49% -1.47% -1.45% 4.55% -
  Horiz. % 45.45% 110.61% 103.03% 101.52% 103.03% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 49.92 48.44 41.16 39.17 37.15 36.00 58.02 -9.56%
  QoQ % 3.06% 17.69% 5.08% 5.44% 3.19% -37.95% -
  Horiz. % 86.04% 83.49% 70.94% 67.51% 64.03% 62.05% 100.00%
EPS 3.31 5.48 2.08 2.76 2.86 4.23 1.65 59.26%
  QoQ % -39.60% 163.46% -24.64% -3.50% -32.39% 156.36% -
  Horiz. % 200.61% 332.12% 126.06% 167.27% 173.33% 256.36% 100.00%
DPS 1.56 0.00 0.67 0.89 1.34 0.00 1.27 14.74%
  QoQ % 0.00% 0.00% -24.72% -33.58% 0.00% 0.00% -
  Horiz. % 122.83% 0.00% 52.76% 70.08% 105.51% 0.00% 100.00%
NAPS 0.2341 0.5682 0.2275 0.2241 0.2273 0.2308 0.2102 7.46%
  QoQ % -58.80% 149.76% 1.52% -1.41% -1.52% 9.80% -
  Horiz. % 111.37% 270.31% 108.23% 106.61% 108.14% 109.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.6500 0.7000 0.5700 0.5400 0.5500 0.4700 0.4600 -
P/RPS 1.02 1.12 0.46 0.46 0.49 0.44 0.25 155.99%
  QoQ % -8.93% 143.48% 0.00% -6.12% 11.36% 76.00% -
  Horiz. % 408.00% 448.00% 184.00% 184.00% 196.00% 176.00% 100.00%
P/EPS 15.33 9.94 9.15 6.55 6.43 3.72 8.86 44.27%
  QoQ % 54.23% 8.63% 39.69% 1.87% 72.85% -58.01% -
  Horiz. % 173.02% 112.19% 103.27% 73.93% 72.57% 41.99% 100.00%
EY 6.52 10.06 10.93 15.26 15.56 26.89 11.28 -30.68%
  QoQ % -35.19% -7.96% -28.37% -1.93% -42.13% 138.39% -
  Horiz. % 57.80% 89.18% 96.90% 135.28% 137.94% 238.39% 100.00%
DY 3.08 0.00 3.51 4.94 7.27 0.00 8.70 -50.05%
  QoQ % 0.00% 0.00% -28.95% -32.05% 0.00% 0.00% -
  Horiz. % 35.40% 0.00% 40.34% 56.78% 83.56% 0.00% 100.00%
P/NAPS 2.17 0.96 0.84 0.81 0.81 0.68 0.70 113.05%
  QoQ % 126.04% 14.29% 3.70% 0.00% 19.12% -2.86% -
  Horiz. % 310.00% 137.14% 120.00% 115.71% 115.71% 97.14% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 18/05/10 25/02/10 18/11/09 17/08/09 28/05/09 27/02/09 -
Price 0.6000 0.7500 0.5900 0.5200 0.5600 0.4400 0.4700 -
P/RPS 0.94 1.21 0.48 0.44 0.50 0.41 0.26 136.12%
  QoQ % -22.31% 152.08% 9.09% -12.00% 21.95% 57.69% -
  Horiz. % 361.54% 465.38% 184.62% 169.23% 192.31% 157.69% 100.00%
P/EPS 14.15 10.65 9.47 6.31 6.54 3.48 9.06 34.72%
  QoQ % 32.86% 12.46% 50.08% -3.52% 87.93% -61.59% -
  Horiz. % 156.18% 117.55% 104.53% 69.65% 72.19% 38.41% 100.00%
EY 7.07 9.39 10.56 15.85 15.29 28.73 11.04 -25.76%
  QoQ % -24.71% -11.08% -33.38% 3.66% -46.78% 160.24% -
  Horiz. % 64.04% 85.05% 95.65% 143.57% 138.50% 260.24% 100.00%
DY 3.33 0.00 3.39 5.13 7.14 0.00 8.51 -46.59%
  QoQ % 0.00% 0.00% -33.92% -28.15% 0.00% 0.00% -
  Horiz. % 39.13% 0.00% 39.84% 60.28% 83.90% 0.00% 100.00%
P/NAPS 2.00 1.03 0.87 0.78 0.82 0.64 0.71 99.83%
  QoQ % 94.17% 18.39% 11.54% -4.88% 28.13% -9.86% -
  Horiz. % 281.69% 145.07% 122.54% 109.86% 115.49% 90.14% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers