Highlights

[SLP] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -9.20%    YoY -     54.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 160,800 154,996 152,356 151,208 153,069 153,756 153,376 3.20%
  QoQ % 3.74% 1.73% 0.76% -1.22% -0.45% 0.25% -
  Horiz. % 104.84% 101.06% 99.33% 98.59% 99.80% 100.25% 100.00%
PBT 15,134 12,574 13,220 12,682 13,457 14,246 12,916 11.14%
  QoQ % 20.36% -4.89% 4.24% -5.76% -5.54% 10.30% -
  Horiz. % 117.18% 97.35% 102.35% 98.19% 104.19% 110.30% 100.00%
Tax -3,161 -2,718 -2,824 -3,244 -3,058 -3,040 -1,800 45.52%
  QoQ % -16.31% 3.75% 12.95% -6.06% -0.61% -68.89% -
  Horiz. % 175.63% 151.00% 156.89% 180.22% 169.93% 168.89% 100.00%
NP 11,973 9,856 10,396 9,438 10,398 11,206 11,116 5.07%
  QoQ % 21.48% -5.19% 10.15% -9.24% -7.20% 0.81% -
  Horiz. % 107.71% 88.66% 93.52% 84.90% 93.55% 100.81% 100.00%
NP to SH 11,973 9,856 10,396 9,442 10,398 11,206 11,116 5.07%
  QoQ % 21.48% -5.19% 10.10% -9.20% -7.20% 0.81% -
  Horiz. % 107.71% 88.66% 93.52% 84.94% 93.55% 100.81% 100.00%
Tax Rate 20.89 % 21.62 % 21.36 % 25.58 % 22.73 % 21.34 % 13.94 % 30.92%
  QoQ % -3.38% 1.22% -16.50% 12.54% 6.51% 53.08% -
  Horiz. % 149.86% 155.09% 153.23% 183.50% 163.06% 153.08% 100.00%
Total Cost 148,826 145,140 141,960 141,770 142,670 142,550 142,260 3.05%
  QoQ % 2.54% 2.24% 0.13% -0.63% 0.08% 0.20% -
  Horiz. % 104.62% 102.02% 99.79% 99.66% 100.29% 100.20% 100.00%
Net Worth 87,078 85,435 85,643 82,802 80,961 80,959 81,136 4.82%
  QoQ % 1.92% -0.24% 3.43% 2.27% 0.00% -0.22% -
  Horiz. % 107.32% 105.30% 105.55% 102.05% 99.78% 99.78% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,298 4,952 - 4,943 3,301 - - -
  QoQ % -33.40% 0.00% 0.00% 49.75% 0.00% 0.00% -
  Horiz. % 99.92% 150.03% 0.00% 149.75% 100.00% - -
Div Payout % 27.55 % 50.25 % - % 52.36 % 31.75 % - % - % -
  QoQ % -45.17% 0.00% 0.00% 64.91% 0.00% 0.00% -
  Horiz. % 86.77% 158.27% 0.00% 164.91% 100.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 87,078 85,435 85,643 82,802 80,961 80,959 81,136 4.82%
  QoQ % 1.92% -0.24% 3.43% 2.27% 0.00% -0.22% -
  Horiz. % 107.32% 105.30% 105.55% 102.05% 99.78% 99.78% 100.00%
NOSH 247,382 247,638 247,523 247,172 247,587 246,828 248,124 -0.20%
  QoQ % -0.10% 0.05% 0.14% -0.17% 0.31% -0.52% -
  Horiz. % 99.70% 99.80% 99.76% 99.62% 99.78% 99.48% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.45 % 6.36 % 6.82 % 6.24 % 6.79 % 7.29 % 7.25 % 1.83%
  QoQ % 17.14% -6.74% 9.29% -8.10% -6.86% 0.55% -
  Horiz. % 102.76% 87.72% 94.07% 86.07% 93.66% 100.55% 100.00%
ROE 13.75 % 11.54 % 12.14 % 11.40 % 12.84 % 13.84 % 13.70 % 0.24%
  QoQ % 19.15% -4.94% 6.49% -11.21% -7.23% 1.02% -
  Horiz. % 100.36% 84.23% 88.61% 83.21% 93.72% 101.02% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 65.00 62.59 61.55 61.18 61.82 62.29 61.81 3.41%
  QoQ % 3.85% 1.69% 0.60% -1.04% -0.75% 0.78% -
  Horiz. % 105.16% 101.26% 99.58% 98.98% 100.02% 100.78% 100.00%
EPS 4.84 3.98 4.20 3.82 4.20 4.54 4.48 5.28%
  QoQ % 21.61% -5.24% 9.95% -9.05% -7.49% 1.34% -
  Horiz. % 108.04% 88.84% 93.75% 85.27% 93.75% 101.34% 100.00%
DPS 1.33 2.00 0.00 2.00 1.33 0.00 0.00 -
  QoQ % -33.50% 0.00% 0.00% 50.38% 0.00% 0.00% -
  Horiz. % 100.00% 150.38% 0.00% 150.38% 100.00% - -
NAPS 0.3520 0.3450 0.3460 0.3350 0.3270 0.3280 0.3270 5.03%
  QoQ % 2.03% -0.29% 3.28% 2.45% -0.30% 0.31% -
  Horiz. % 107.65% 105.50% 105.81% 102.45% 100.00% 100.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 50.73 48.90 48.07 47.71 48.29 48.51 48.39 3.20%
  QoQ % 3.74% 1.73% 0.75% -1.20% -0.45% 0.25% -
  Horiz. % 104.84% 101.05% 99.34% 98.59% 99.79% 100.25% 100.00%
EPS 3.78 3.11 3.28 2.98 3.28 3.54 3.51 5.06%
  QoQ % 21.54% -5.18% 10.07% -9.15% -7.34% 0.85% -
  Horiz. % 107.69% 88.60% 93.45% 84.90% 93.45% 100.85% 100.00%
DPS 1.04 1.56 0.00 1.56 1.04 0.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 100.00% 150.00% 0.00% 150.00% 100.00% - -
NAPS 0.2747 0.2695 0.2702 0.2612 0.2554 0.2554 0.2560 4.81%
  QoQ % 1.93% -0.26% 3.45% 2.27% 0.00% -0.23% -
  Horiz. % 107.30% 105.27% 105.55% 102.03% 99.77% 99.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.4000 0.3750 0.3700 0.3800 0.3700 0.3800 0.3800 -
P/RPS 0.62 0.60 0.60 0.62 0.60 0.61 0.61 1.09%
  QoQ % 3.33% 0.00% -3.23% 3.33% -1.64% 0.00% -
  Horiz. % 101.64% 98.36% 98.36% 101.64% 98.36% 100.00% 100.00%
P/EPS 8.26 9.42 8.81 9.95 8.81 8.37 8.48 -1.74%
  QoQ % -12.31% 6.92% -11.46% 12.94% 5.26% -1.30% -
  Horiz. % 97.41% 111.08% 103.89% 117.33% 103.89% 98.70% 100.00%
EY 12.10 10.61 11.35 10.05 11.35 11.95 11.79 1.74%
  QoQ % 14.04% -6.52% 12.94% -11.45% -5.02% 1.36% -
  Horiz. % 102.63% 89.99% 96.27% 85.24% 96.27% 101.36% 100.00%
DY 3.33 5.33 0.00 5.26 3.60 0.00 0.00 -
  QoQ % -37.52% 0.00% 0.00% 46.11% 0.00% 0.00% -
  Horiz. % 92.50% 148.06% 0.00% 146.11% 100.00% - -
P/NAPS 1.14 1.09 1.07 1.13 1.13 1.16 1.16 -1.15%
  QoQ % 4.59% 1.87% -5.31% 0.00% -2.59% 0.00% -
  Horiz. % 98.28% 93.97% 92.24% 97.41% 97.41% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 19/08/13 27/05/13 27/02/13 09/11/12 17/08/12 25/05/12 -
Price 0.4000 0.3950 0.3800 0.3600 0.3700 0.3900 0.3600 -
P/RPS 0.62 0.63 0.62 0.59 0.60 0.63 0.58 4.54%
  QoQ % -1.59% 1.61% 5.08% -1.67% -4.76% 8.62% -
  Horiz. % 106.90% 108.62% 106.90% 101.72% 103.45% 108.62% 100.00%
P/EPS 8.26 9.92 9.05 9.42 8.81 8.59 8.04 1.81%
  QoQ % -16.73% 9.61% -3.93% 6.92% 2.56% 6.84% -
  Horiz. % 102.74% 123.38% 112.56% 117.16% 109.58% 106.84% 100.00%
EY 12.10 10.08 11.05 10.61 11.35 11.64 12.44 -1.83%
  QoQ % 20.04% -8.78% 4.15% -6.52% -2.49% -6.43% -
  Horiz. % 97.27% 81.03% 88.83% 85.29% 91.24% 93.57% 100.00%
DY 3.33 5.06 0.00 5.56 3.60 0.00 0.00 -
  QoQ % -34.19% 0.00% 0.00% 54.44% 0.00% 0.00% -
  Horiz. % 92.50% 140.56% 0.00% 154.44% 100.00% - -
P/NAPS 1.14 1.14 1.10 1.07 1.13 1.19 1.10 2.41%
  QoQ % 0.00% 3.64% 2.80% -5.31% -5.04% 8.18% -
  Horiz. % 103.64% 103.64% 100.00% 97.27% 102.73% 108.18% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers