Highlights

[SLP] QoQ Annualized Quarter Result on 2013-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     21.48%    YoY -     15.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 179,790 177,816 161,843 160,800 154,996 152,356 151,208 12.27%
  QoQ % 1.11% 9.87% 0.65% 3.74% 1.73% 0.76% -
  Horiz. % 118.90% 117.60% 107.03% 106.34% 102.51% 100.76% 100.00%
PBT 12,904 13,668 14,472 15,134 12,574 13,220 12,682 1.17%
  QoQ % -5.59% -5.56% -4.38% 20.36% -4.89% 4.24% -
  Horiz. % 101.75% 107.77% 114.11% 119.34% 99.15% 104.24% 100.00%
Tax -2,820 -3,536 -3,242 -3,161 -2,718 -2,824 -3,244 -8.94%
  QoQ % 20.25% -9.07% -2.55% -16.31% 3.75% 12.95% -
  Horiz. % 86.93% 109.00% 99.94% 97.45% 83.79% 87.05% 100.00%
NP 10,084 10,132 11,230 11,973 9,856 10,396 9,438 4.53%
  QoQ % -0.47% -9.78% -6.21% 21.48% -5.19% 10.15% -
  Horiz. % 106.84% 107.35% 118.99% 126.86% 104.43% 110.15% 100.00%
NP to SH 10,084 10,132 11,240 11,973 9,856 10,396 9,442 4.50%
  QoQ % -0.47% -9.86% -6.12% 21.48% -5.19% 10.10% -
  Horiz. % 106.80% 107.31% 119.04% 126.81% 104.38% 110.10% 100.00%
Tax Rate 21.85 % 25.87 % 22.40 % 20.89 % 21.62 % 21.36 % 25.58 % -10.00%
  QoQ % -15.54% 15.49% 7.23% -3.38% 1.22% -16.50% -
  Horiz. % 85.42% 101.13% 87.57% 81.67% 84.52% 83.50% 100.00%
Total Cost 169,706 167,684 150,613 148,826 145,140 141,960 141,770 12.78%
  QoQ % 1.21% 11.33% 1.20% 2.54% 2.24% 0.13% -
  Horiz. % 119.71% 118.28% 106.24% 104.98% 102.38% 100.13% 100.00%
Net Worth 91,695 92,131 89,375 87,078 85,435 85,643 82,802 7.06%
  QoQ % -0.47% 3.08% 2.64% 1.92% -0.24% 3.43% -
  Horiz. % 110.74% 111.27% 107.94% 105.16% 103.18% 103.43% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,943 - 4,951 3,298 4,952 - 4,943 -0.00%
  QoQ % 0.00% 0.00% 50.12% -33.40% 0.00% 0.00% -
  Horiz. % 99.99% 0.00% 100.16% 66.72% 100.19% 0.00% 100.00%
Div Payout % 49.02 % - % 44.05 % 27.55 % 50.25 % - % 52.36 % -4.31%
  QoQ % 0.00% 0.00% 59.89% -45.17% 0.00% 0.00% -
  Horiz. % 93.62% 0.00% 84.13% 52.62% 95.97% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 91,695 92,131 89,375 87,078 85,435 85,643 82,802 7.06%
  QoQ % -0.47% 3.08% 2.64% 1.92% -0.24% 3.43% -
  Horiz. % 110.74% 111.27% 107.94% 105.16% 103.18% 103.43% 100.00%
NOSH 247,156 248,333 247,577 247,382 247,638 247,523 247,172 -0.00%
  QoQ % -0.47% 0.31% 0.08% -0.10% 0.05% 0.14% -
  Horiz. % 99.99% 100.47% 100.16% 100.09% 100.19% 100.14% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.61 % 5.70 % 6.94 % 7.45 % 6.36 % 6.82 % 6.24 % -6.87%
  QoQ % -1.58% -17.87% -6.85% 17.14% -6.74% 9.29% -
  Horiz. % 89.90% 91.35% 111.22% 119.39% 101.92% 109.29% 100.00%
ROE 11.00 % 11.00 % 12.58 % 13.75 % 11.54 % 12.14 % 11.40 % -2.36%
  QoQ % 0.00% -12.56% -8.51% 19.15% -4.94% 6.49% -
  Horiz. % 96.49% 96.49% 110.35% 120.61% 101.23% 106.49% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 72.74 71.60 65.37 65.00 62.59 61.55 61.18 12.27%
  QoQ % 1.59% 9.53% 0.57% 3.85% 1.69% 0.60% -
  Horiz. % 118.90% 117.03% 106.85% 106.24% 102.30% 100.60% 100.00%
EPS 4.08 4.08 4.54 4.84 3.98 4.20 3.82 4.50%
  QoQ % 0.00% -10.13% -6.20% 21.61% -5.24% 9.95% -
  Horiz. % 106.81% 106.81% 118.85% 126.70% 104.19% 109.95% 100.00%
DPS 2.00 0.00 2.00 1.33 2.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 50.38% -33.50% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 66.50% 100.00% 0.00% 100.00%
NAPS 0.3710 0.3710 0.3610 0.3520 0.3450 0.3460 0.3350 7.06%
  QoQ % 0.00% 2.77% 2.56% 2.03% -0.29% 3.28% -
  Horiz. % 110.75% 110.75% 107.76% 105.07% 102.99% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 56.72 56.10 51.06 50.73 48.90 48.07 47.71 12.26%
  QoQ % 1.11% 9.87% 0.65% 3.74% 1.73% 0.75% -
  Horiz. % 118.88% 117.59% 107.02% 106.33% 102.49% 100.75% 100.00%
EPS 3.18 3.20 3.55 3.78 3.11 3.28 2.98 4.44%
  QoQ % -0.62% -9.86% -6.08% 21.54% -5.18% 10.07% -
  Horiz. % 106.71% 107.38% 119.13% 126.85% 104.36% 110.07% 100.00%
DPS 1.56 0.00 1.56 1.04 1.56 0.00 1.56 -
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 66.67% 100.00% 0.00% 100.00%
NAPS 0.2893 0.2907 0.2820 0.2747 0.2695 0.2702 0.2612 7.07%
  QoQ % -0.48% 3.09% 2.66% 1.93% -0.26% 3.45% -
  Horiz. % 110.76% 111.29% 107.96% 105.17% 103.18% 103.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.4900 0.4500 0.4300 0.4000 0.3750 0.3700 0.3800 -
P/RPS 0.67 0.63 0.66 0.62 0.60 0.60 0.62 5.32%
  QoQ % 6.35% -4.55% 6.45% 3.33% 0.00% -3.23% -
  Horiz. % 108.06% 101.61% 106.45% 100.00% 96.77% 96.77% 100.00%
P/EPS 12.01 11.03 9.47 8.26 9.42 8.81 9.95 13.40%
  QoQ % 8.88% 16.47% 14.65% -12.31% 6.92% -11.46% -
  Horiz. % 120.70% 110.85% 95.18% 83.02% 94.67% 88.54% 100.00%
EY 8.33 9.07 10.56 12.10 10.61 11.35 10.05 -11.79%
  QoQ % -8.16% -14.11% -12.73% 14.04% -6.52% 12.94% -
  Horiz. % 82.89% 90.25% 105.07% 120.40% 105.57% 112.94% 100.00%
DY 4.08 0.00 4.65 3.33 5.33 0.00 5.26 -15.62%
  QoQ % 0.00% 0.00% 39.64% -37.52% 0.00% 0.00% -
  Horiz. % 77.57% 0.00% 88.40% 63.31% 101.33% 0.00% 100.00%
P/NAPS 1.32 1.21 1.19 1.14 1.09 1.07 1.13 10.95%
  QoQ % 9.09% 1.68% 4.39% 4.59% 1.87% -5.31% -
  Horiz. % 116.81% 107.08% 105.31% 100.88% 96.46% 94.69% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 07/08/14 29/04/14 25/02/14 15/11/13 19/08/13 27/05/13 27/02/13 -
Price 0.5500 0.5100 0.4550 0.4000 0.3950 0.3800 0.3600 -
P/RPS 0.76 0.71 0.70 0.62 0.63 0.62 0.59 18.44%
  QoQ % 7.04% 1.43% 12.90% -1.59% 1.61% 5.08% -
  Horiz. % 128.81% 120.34% 118.64% 105.08% 106.78% 105.08% 100.00%
P/EPS 13.48 12.50 10.02 8.26 9.92 9.05 9.42 27.07%
  QoQ % 7.84% 24.75% 21.31% -16.73% 9.61% -3.93% -
  Horiz. % 143.10% 132.70% 106.37% 87.69% 105.31% 96.07% 100.00%
EY 7.42 8.00 9.98 12.10 10.08 11.05 10.61 -21.26%
  QoQ % -7.25% -19.84% -17.52% 20.04% -8.78% 4.15% -
  Horiz. % 69.93% 75.40% 94.06% 114.04% 95.00% 104.15% 100.00%
DY 3.64 0.00 4.40 3.33 5.06 0.00 5.56 -24.66%
  QoQ % 0.00% 0.00% 32.13% -34.19% 0.00% 0.00% -
  Horiz. % 65.47% 0.00% 79.14% 59.89% 91.01% 0.00% 100.00%
P/NAPS 1.48 1.37 1.26 1.14 1.14 1.10 1.07 24.22%
  QoQ % 8.03% 8.73% 10.53% 0.00% 3.64% 2.80% -
  Horiz. % 138.32% 128.04% 117.76% 106.54% 106.54% 102.80% 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.
 


TOP ARTICLES

1. TOPGLOV vs GENETEC: Dawn of Malaysian Equities Ultimate Stock Tips
2. 投资马股看何方 冷眼亲声解答 【冷眼专栏】漫漫投资路
3. TOPGLOV is a Rose; GENETEC is a Squirrel?! Ultimate Stock Tips
4. China has overtaken USA - Koon Yew Yin Koon Yew Yin's Blog
5. France recalls Ambassadors from US and Australia - Koon Yew Yin Koon Yew Yin's Blog
6. 高股息的冷门种植股 - 联合种植 高股息的冷门种植股
7. Symlife - Race for Control, Who will Win? Symphony Life - Race for Control
8. Top Glove Corporation Berhad - Missing Expectations PublicInvest Research
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

211  774  520  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.09-0.025 
 KANGER 0.050.00 
 EMICO 0.545-0.12 
 DNEX 0.76-0.04 
 YONGTAI 0.16-0.04 
 KNM 0.25-0.015 
 TFP 0.215-0.01 
 SERBADK 0.315-0.02 
 JADI 0.13+0.005 
 TIGER-OR 0.0050.00 
PARTNERS & BROKERS