Highlights

[SLP] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 09-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -7.20%    YoY -     40.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 154,996 152,356 151,208 153,069 153,756 153,376 148,961 2.69%
  QoQ % 1.73% 0.76% -1.22% -0.45% 0.25% 2.96% -
  Horiz. % 104.05% 102.28% 101.51% 102.76% 103.22% 102.96% 100.00%
PBT 12,574 13,220 12,682 13,457 14,246 12,916 8,374 31.16%
  QoQ % -4.89% 4.24% -5.76% -5.54% 10.30% 54.24% -
  Horiz. % 150.16% 157.87% 151.44% 160.70% 170.12% 154.24% 100.00%
Tax -2,718 -2,824 -3,244 -3,058 -3,040 -1,800 -2,285 12.28%
  QoQ % 3.75% 12.95% -6.06% -0.61% -68.89% 21.23% -
  Horiz. % 118.95% 123.59% 141.97% 133.86% 133.04% 78.77% 100.00%
NP 9,856 10,396 9,438 10,398 11,206 11,116 6,089 37.90%
  QoQ % -5.19% 10.15% -9.24% -7.20% 0.81% 82.56% -
  Horiz. % 161.87% 170.73% 155.00% 170.78% 184.04% 182.56% 100.00%
NP to SH 9,856 10,396 9,442 10,398 11,206 11,116 6,103 37.69%
  QoQ % -5.19% 10.10% -9.20% -7.20% 0.81% 82.14% -
  Horiz. % 161.49% 170.34% 154.71% 170.39% 183.61% 182.14% 100.00%
Tax Rate 21.62 % 21.36 % 25.58 % 22.73 % 21.34 % 13.94 % 27.29 % -14.39%
  QoQ % 1.22% -16.50% 12.54% 6.51% 53.08% -48.92% -
  Horiz. % 79.22% 78.27% 93.73% 83.29% 78.20% 51.08% 100.00%
Total Cost 145,140 141,960 141,770 142,670 142,550 142,260 142,872 1.06%
  QoQ % 2.24% 0.13% -0.63% 0.08% 0.20% -0.43% -
  Horiz. % 101.59% 99.36% 99.23% 99.86% 99.77% 99.57% 100.00%
Net Worth 85,435 85,643 82,802 80,961 80,959 81,136 78,444 5.86%
  QoQ % -0.24% 3.43% 2.27% 0.00% -0.22% 3.43% -
  Horiz. % 108.91% 109.18% 105.56% 103.21% 103.21% 103.43% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,952 - 4,943 3,301 - - 4,949 0.05%
  QoQ % 0.00% 0.00% 49.75% 0.00% 0.00% 0.00% -
  Horiz. % 100.07% 0.00% 99.88% 66.70% 0.00% 0.00% 100.00%
Div Payout % 50.25 % - % 52.36 % 31.75 % - % - % 81.09 % -27.34%
  QoQ % 0.00% 0.00% 64.91% 0.00% 0.00% 0.00% -
  Horiz. % 61.97% 0.00% 64.57% 39.15% 0.00% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 85,435 85,643 82,802 80,961 80,959 81,136 78,444 5.86%
  QoQ % -0.24% 3.43% 2.27% 0.00% -0.22% 3.43% -
  Horiz. % 108.91% 109.18% 105.56% 103.21% 103.21% 103.43% 100.00%
NOSH 247,638 247,523 247,172 247,587 246,828 248,124 247,457 0.05%
  QoQ % 0.05% 0.14% -0.17% 0.31% -0.52% 0.27% -
  Horiz. % 100.07% 100.03% 99.88% 100.05% 99.75% 100.27% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.36 % 6.82 % 6.24 % 6.79 % 7.29 % 7.25 % 4.09 % 34.26%
  QoQ % -6.74% 9.29% -8.10% -6.86% 0.55% 77.26% -
  Horiz. % 155.50% 166.75% 152.57% 166.01% 178.24% 177.26% 100.00%
ROE 11.54 % 12.14 % 11.40 % 12.84 % 13.84 % 13.70 % 7.78 % 30.09%
  QoQ % -4.94% 6.49% -11.21% -7.23% 1.02% 76.09% -
  Horiz. % 148.33% 156.04% 146.53% 165.04% 177.89% 176.09% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 62.59 61.55 61.18 61.82 62.29 61.81 60.20 2.63%
  QoQ % 1.69% 0.60% -1.04% -0.75% 0.78% 2.67% -
  Horiz. % 103.97% 102.24% 101.63% 102.69% 103.47% 102.67% 100.00%
EPS 3.98 4.20 3.82 4.20 4.54 4.48 2.46 37.86%
  QoQ % -5.24% 9.95% -9.05% -7.49% 1.34% 82.11% -
  Horiz. % 161.79% 170.73% 155.28% 170.73% 184.55% 182.11% 100.00%
DPS 2.00 0.00 2.00 1.33 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 50.38% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 66.50% 0.00% 0.00% 100.00%
NAPS 0.3450 0.3460 0.3350 0.3270 0.3280 0.3270 0.3170 5.81%
  QoQ % -0.29% 3.28% 2.45% -0.30% 0.31% 3.15% -
  Horiz. % 108.83% 109.15% 105.68% 103.15% 103.47% 103.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 48.90 48.07 47.71 48.29 48.51 48.39 47.00 2.68%
  QoQ % 1.73% 0.75% -1.20% -0.45% 0.25% 2.96% -
  Horiz. % 104.04% 102.28% 101.51% 102.74% 103.21% 102.96% 100.00%
EPS 3.11 3.28 2.98 3.28 3.54 3.51 1.93 37.49%
  QoQ % -5.18% 10.07% -9.15% -7.34% 0.85% 81.87% -
  Horiz. % 161.14% 169.95% 154.40% 169.95% 183.42% 181.87% 100.00%
DPS 1.56 0.00 1.56 1.04 0.00 0.00 1.56 -
  QoQ % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 66.67% 0.00% 0.00% 100.00%
NAPS 0.2695 0.2702 0.2612 0.2554 0.2554 0.2560 0.2475 5.85%
  QoQ % -0.26% 3.45% 2.27% 0.00% -0.23% 3.43% -
  Horiz. % 108.89% 109.17% 105.54% 103.19% 103.19% 103.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3750 0.3700 0.3800 0.3700 0.3800 0.3800 0.3800 -
P/RPS 0.60 0.60 0.62 0.60 0.61 0.61 0.63 -3.20%
  QoQ % 0.00% -3.23% 3.33% -1.64% 0.00% -3.17% -
  Horiz. % 95.24% 95.24% 98.41% 95.24% 96.83% 96.83% 100.00%
P/EPS 9.42 8.81 9.95 8.81 8.37 8.48 15.41 -27.99%
  QoQ % 6.92% -11.46% 12.94% 5.26% -1.30% -44.97% -
  Horiz. % 61.13% 57.17% 64.57% 57.17% 54.32% 55.03% 100.00%
EY 10.61 11.35 10.05 11.35 11.95 11.79 6.49 38.82%
  QoQ % -6.52% 12.94% -11.45% -5.02% 1.36% 81.66% -
  Horiz. % 163.48% 174.88% 154.85% 174.88% 184.13% 181.66% 100.00%
DY 5.33 0.00 5.26 3.60 0.00 0.00 5.26 0.89%
  QoQ % 0.00% 0.00% 46.11% 0.00% 0.00% 0.00% -
  Horiz. % 101.33% 0.00% 100.00% 68.44% 0.00% 0.00% 100.00%
P/NAPS 1.09 1.07 1.13 1.13 1.16 1.16 1.20 -6.21%
  QoQ % 1.87% -5.31% 0.00% -2.59% 0.00% -3.33% -
  Horiz. % 90.83% 89.17% 94.17% 94.17% 96.67% 96.67% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 27/05/13 27/02/13 09/11/12 17/08/12 25/05/12 27/02/12 -
Price 0.3950 0.3800 0.3600 0.3700 0.3900 0.3600 0.4000 -
P/RPS 0.63 0.62 0.59 0.60 0.63 0.58 0.66 -3.06%
  QoQ % 1.61% 5.08% -1.67% -4.76% 8.62% -12.12% -
  Horiz. % 95.45% 93.94% 89.39% 90.91% 95.45% 87.88% 100.00%
P/EPS 9.92 9.05 9.42 8.81 8.59 8.04 16.22 -27.97%
  QoQ % 9.61% -3.93% 6.92% 2.56% 6.84% -50.43% -
  Horiz. % 61.16% 55.80% 58.08% 54.32% 52.96% 49.57% 100.00%
EY 10.08 11.05 10.61 11.35 11.64 12.44 6.17 38.75%
  QoQ % -8.78% 4.15% -6.52% -2.49% -6.43% 101.62% -
  Horiz. % 163.37% 179.09% 171.96% 183.95% 188.65% 201.62% 100.00%
DY 5.06 0.00 5.56 3.60 0.00 0.00 5.00 0.80%
  QoQ % 0.00% 0.00% 54.44% 0.00% 0.00% 0.00% -
  Horiz. % 101.20% 0.00% 111.20% 72.00% 0.00% 0.00% 100.00%
P/NAPS 1.14 1.10 1.07 1.13 1.19 1.10 1.26 -6.46%
  QoQ % 3.64% 2.80% -5.31% -5.04% 8.18% -12.70% -
  Horiz. % 90.48% 87.30% 84.92% 89.68% 94.44% 87.30% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. 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
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers