Highlights

[SLP] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -2.06%    YoY -     -47.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 148,961 148,770 148,282 153,376 156,092 157,445 158,222 -3.93%
  QoQ % 0.13% 0.33% -3.32% -1.74% -0.86% -0.49% -
  Horiz. % 94.15% 94.03% 93.72% 96.94% 98.65% 99.51% 100.00%
PBT 8,374 8,176 9,384 10,672 10,383 11,006 12,196 -22.12%
  QoQ % 2.42% -12.87% -12.07% 2.78% -5.67% -9.75% -
  Horiz. % 68.66% 67.04% 76.94% 87.50% 85.13% 90.25% 100.00%
Tax -2,285 -798 -1,296 -1,544 -1,073 -1,322 -1,708 21.35%
  QoQ % -186.10% 38.37% 16.06% -43.90% 18.88% 22.56% -
  Horiz. % 133.78% 46.76% 75.88% 90.40% 62.82% 77.44% 100.00%
NP 6,089 7,377 8,088 9,128 9,310 9,684 10,488 -30.34%
  QoQ % -17.46% -8.79% -11.39% -1.95% -3.86% -7.67% -
  Horiz. % 58.06% 70.34% 77.12% 87.03% 88.77% 92.33% 100.00%
NP to SH 6,103 7,377 8,088 9,128 9,320 9,684 10,488 -30.23%
  QoQ % -17.27% -8.79% -11.39% -2.06% -3.76% -7.67% -
  Horiz. % 58.19% 70.34% 77.12% 87.03% 88.86% 92.33% 100.00%
Tax Rate 27.29 % 9.77 % 13.81 % 14.47 % 10.33 % 12.02 % 14.00 % 55.86%
  QoQ % 179.32% -29.25% -4.56% 40.08% -14.06% -14.14% -
  Horiz. % 194.93% 69.79% 98.64% 103.36% 73.79% 85.86% 100.00%
Total Cost 142,872 141,393 140,194 144,248 146,782 147,761 147,734 -2.20%
  QoQ % 1.05% 0.86% -2.81% -1.73% -0.66% 0.02% -
  Horiz. % 96.71% 95.71% 94.90% 97.64% 99.36% 100.02% 100.00%
Net Worth 78,444 76,325 77,181 78,133 75,639 74,112 74,207 3.76%
  QoQ % 2.78% -1.11% -1.22% 3.30% 2.06% -0.13% -
  Horiz. % 105.71% 102.85% 104.01% 105.29% 101.93% 99.87% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,949 3,293 - - 4,943 3,293 4,947 0.03%
  QoQ % 50.27% 0.00% 0.00% 0.00% 50.09% -33.42% -
  Horiz. % 100.04% 66.57% 0.00% 0.00% 99.93% 66.58% 100.00%
Div Payout % 81.09 % 44.64 % - % - % 53.04 % 34.01 % 47.17 % 43.36%
  QoQ % 81.65% 0.00% 0.00% 0.00% 55.95% -27.90% -
  Horiz. % 171.91% 94.64% 0.00% 0.00% 112.44% 72.10% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 78,444 76,325 77,181 78,133 75,639 74,112 74,207 3.76%
  QoQ % 2.78% -1.11% -1.22% 3.30% 2.06% -0.13% -
  Horiz. % 105.71% 102.85% 104.01% 105.29% 101.93% 99.87% 100.00%
NOSH 247,457 247,008 246,585 248,043 247,188 247,040 247,358 0.03%
  QoQ % 0.18% 0.17% -0.59% 0.35% 0.06% -0.13% -
  Horiz. % 100.04% 99.86% 99.69% 100.28% 99.93% 99.87% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.09 % 4.96 % 5.45 % 5.95 % 5.96 % 6.15 % 6.63 % -27.47%
  QoQ % -17.54% -8.99% -8.40% -0.17% -3.09% -7.24% -
  Horiz. % 61.69% 74.81% 82.20% 89.74% 89.89% 92.76% 100.00%
ROE 7.78 % 9.67 % 10.48 % 11.68 % 12.32 % 13.07 % 14.13 % -32.75%
  QoQ % -19.54% -7.73% -10.27% -5.19% -5.74% -7.50% -
  Horiz. % 55.06% 68.44% 74.17% 82.66% 87.19% 92.50% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 60.20 60.23 60.13 61.83 63.15 63.73 63.96 -3.95%
  QoQ % -0.05% 0.17% -2.75% -2.09% -0.91% -0.36% -
  Horiz. % 94.12% 94.17% 94.01% 96.67% 98.73% 99.64% 100.00%
EPS 2.46 2.99 3.28 3.68 3.77 3.92 4.24 -30.37%
  QoQ % -17.73% -8.84% -10.87% -2.39% -3.83% -7.55% -
  Horiz. % 58.02% 70.52% 77.36% 86.79% 88.92% 92.45% 100.00%
DPS 2.00 1.33 0.00 0.00 2.00 1.33 2.00 -
  QoQ % 50.38% 0.00% 0.00% 0.00% 50.38% -33.50% -
  Horiz. % 100.00% 66.50% 0.00% 0.00% 100.00% 66.50% 100.00%
NAPS 0.3170 0.3090 0.3130 0.3150 0.3060 0.3000 0.3000 3.73%
  QoQ % 2.59% -1.28% -0.63% 2.94% 2.00% 0.00% -
  Horiz. % 105.67% 103.00% 104.33% 105.00% 102.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 47.00 46.94 46.78 48.39 49.25 49.67 49.92 -3.93%
  QoQ % 0.13% 0.34% -3.33% -1.75% -0.85% -0.50% -
  Horiz. % 94.15% 94.03% 93.71% 96.94% 98.66% 99.50% 100.00%
EPS 1.93 2.33 2.55 2.88 2.94 3.06 3.31 -30.14%
  QoQ % -17.17% -8.63% -11.46% -2.04% -3.92% -7.55% -
  Horiz. % 58.31% 70.39% 77.04% 87.01% 88.82% 92.45% 100.00%
DPS 1.56 1.04 0.00 0.00 1.56 1.04 1.56 -
  QoQ % 50.00% 0.00% 0.00% 0.00% 50.00% -33.33% -
  Horiz. % 100.00% 66.67% 0.00% 0.00% 100.00% 66.67% 100.00%
NAPS 0.2475 0.2408 0.2435 0.2465 0.2386 0.2338 0.2341 3.77%
  QoQ % 2.78% -1.11% -1.22% 3.31% 2.05% -0.13% -
  Horiz. % 105.72% 102.86% 104.02% 105.30% 101.92% 99.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3800 0.3400 0.3700 0.4000 0.5000 0.5000 0.6500 -
P/RPS 0.63 0.56 0.62 0.65 0.79 0.78 1.02 -27.41%
  QoQ % 12.50% -9.68% -4.62% -17.72% 1.28% -23.53% -
  Horiz. % 61.76% 54.90% 60.78% 63.73% 77.45% 76.47% 100.00%
P/EPS 15.41 11.38 11.28 10.87 13.26 12.76 15.33 0.35%
  QoQ % 35.41% 0.89% 3.77% -18.02% 3.92% -16.76% -
  Horiz. % 100.52% 74.23% 73.58% 70.91% 86.50% 83.24% 100.00%
EY 6.49 8.78 8.86 9.20 7.54 7.84 6.52 -0.31%
  QoQ % -26.08% -0.90% -3.70% 22.02% -3.83% 20.25% -
  Horiz. % 99.54% 134.66% 135.89% 141.10% 115.64% 120.25% 100.00%
DY 5.26 3.92 0.00 0.00 4.00 2.67 3.08 42.74%
  QoQ % 34.18% 0.00% 0.00% 0.00% 49.81% -13.31% -
  Horiz. % 170.78% 127.27% 0.00% 0.00% 129.87% 86.69% 100.00%
P/NAPS 1.20 1.10 1.18 1.27 1.63 1.67 2.17 -32.56%
  QoQ % 9.09% -6.78% -7.09% -22.09% -2.40% -23.04% -
  Horiz. % 55.30% 50.69% 54.38% 58.53% 75.12% 76.96% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 25/11/11 24/08/11 25/05/11 28/02/11 24/11/10 25/08/10 -
Price 0.4000 0.3700 0.3400 0.3700 0.3800 0.6000 0.6000 -
P/RPS 0.66 0.61 0.57 0.60 0.60 0.94 0.94 -20.95%
  QoQ % 8.20% 7.02% -5.00% 0.00% -36.17% 0.00% -
  Horiz. % 70.21% 64.89% 60.64% 63.83% 63.83% 100.00% 100.00%
P/EPS 16.22 12.39 10.37 10.05 10.08 15.31 14.15 9.50%
  QoQ % 30.91% 19.48% 3.18% -0.30% -34.16% 8.20% -
  Horiz. % 114.63% 87.56% 73.29% 71.02% 71.24% 108.20% 100.00%
EY 6.17 8.07 9.65 9.95 9.92 6.53 7.07 -8.65%
  QoQ % -23.54% -16.37% -3.02% 0.30% 51.91% -7.64% -
  Horiz. % 87.27% 114.14% 136.49% 140.74% 140.31% 92.36% 100.00%
DY 5.00 3.60 0.00 0.00 5.26 2.22 3.33 31.03%
  QoQ % 38.89% 0.00% 0.00% 0.00% 136.94% -33.33% -
  Horiz. % 150.15% 108.11% 0.00% 0.00% 157.96% 66.67% 100.00%
P/NAPS 1.26 1.20 1.09 1.17 1.24 2.00 2.00 -26.45%
  QoQ % 5.00% 10.09% -6.84% -5.65% -38.00% 0.00% -
  Horiz. % 63.00% 60.00% 54.50% 58.50% 62.00% 100.00% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers