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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers