Highlights

[SLP] QoQ Annualized Quarter Result on 2012-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     82.14%    YoY -     21.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 151,208 153,069 153,756 153,376 148,961 148,770 148,282 1.31%
  QoQ % -1.22% -0.45% 0.25% 2.96% 0.13% 0.33% -
  Horiz. % 101.97% 103.23% 103.69% 103.44% 100.46% 100.33% 100.00%
PBT 12,682 13,457 14,246 12,916 8,374 8,176 9,384 22.12%
  QoQ % -5.76% -5.54% 10.30% 54.24% 2.42% -12.87% -
  Horiz. % 135.14% 143.41% 151.81% 137.64% 89.24% 87.13% 100.00%
Tax -3,244 -3,058 -3,040 -1,800 -2,285 -798 -1,296 83.84%
  QoQ % -6.06% -0.61% -68.89% 21.23% -186.10% 38.37% -
  Horiz. % 250.31% 236.01% 234.57% 138.89% 176.31% 61.63% 100.00%
NP 9,438 10,398 11,206 11,116 6,089 7,377 8,088 10.79%
  QoQ % -9.24% -7.20% 0.81% 82.56% -17.46% -8.79% -
  Horiz. % 116.69% 128.57% 138.55% 137.44% 75.28% 91.21% 100.00%
NP to SH 9,442 10,398 11,206 11,116 6,103 7,377 8,088 10.82%
  QoQ % -9.20% -7.20% 0.81% 82.14% -17.27% -8.79% -
  Horiz. % 116.74% 128.57% 138.55% 137.44% 75.46% 91.21% 100.00%
Tax Rate 25.58 % 22.73 % 21.34 % 13.94 % 27.29 % 9.77 % 13.81 % 50.54%
  QoQ % 12.54% 6.51% 53.08% -48.92% 179.32% -29.25% -
  Horiz. % 185.23% 164.59% 154.53% 100.94% 197.61% 70.75% 100.00%
Total Cost 141,770 142,670 142,550 142,260 142,872 141,393 140,194 0.74%
  QoQ % -0.63% 0.08% 0.20% -0.43% 1.05% 0.86% -
  Horiz. % 101.12% 101.77% 101.68% 101.47% 101.91% 100.86% 100.00%
Net Worth 82,802 80,961 80,959 81,136 78,444 76,325 77,181 4.78%
  QoQ % 2.27% 0.00% -0.22% 3.43% 2.78% -1.11% -
  Horiz. % 107.28% 104.90% 104.90% 105.13% 101.64% 98.89% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,943 3,301 - - 4,949 3,293 - -
  QoQ % 49.75% 0.00% 0.00% 0.00% 50.27% 0.00% -
  Horiz. % 150.10% 100.23% 0.00% 0.00% 150.27% 100.00% -
Div Payout % 52.36 % 31.75 % - % - % 81.09 % 44.64 % - % -
  QoQ % 64.91% 0.00% 0.00% 0.00% 81.65% 0.00% -
  Horiz. % 117.29% 71.12% 0.00% 0.00% 181.65% 100.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 82,802 80,961 80,959 81,136 78,444 76,325 77,181 4.78%
  QoQ % 2.27% 0.00% -0.22% 3.43% 2.78% -1.11% -
  Horiz. % 107.28% 104.90% 104.90% 105.13% 101.64% 98.89% 100.00%
NOSH 247,172 247,587 246,828 248,124 247,457 247,008 246,585 0.16%
  QoQ % -0.17% 0.31% -0.52% 0.27% 0.18% 0.17% -
  Horiz. % 100.24% 100.41% 100.10% 100.62% 100.35% 100.17% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.24 % 6.79 % 7.29 % 7.25 % 4.09 % 4.96 % 5.45 % 9.40%
  QoQ % -8.10% -6.86% 0.55% 77.26% -17.54% -8.99% -
  Horiz. % 114.50% 124.59% 133.76% 133.03% 75.05% 91.01% 100.00%
ROE 11.40 % 12.84 % 13.84 % 13.70 % 7.78 % 9.67 % 10.48 % 5.74%
  QoQ % -11.21% -7.23% 1.02% 76.09% -19.54% -7.73% -
  Horiz. % 108.78% 122.52% 132.06% 130.73% 74.24% 92.27% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 61.18 61.82 62.29 61.81 60.20 60.23 60.13 1.16%
  QoQ % -1.04% -0.75% 0.78% 2.67% -0.05% 0.17% -
  Horiz. % 101.75% 102.81% 103.59% 102.79% 100.12% 100.17% 100.00%
EPS 3.82 4.20 4.54 4.48 2.46 2.99 3.28 10.64%
  QoQ % -9.05% -7.49% 1.34% 82.11% -17.73% -8.84% -
  Horiz. % 116.46% 128.05% 138.41% 136.59% 75.00% 91.16% 100.00%
DPS 2.00 1.33 0.00 0.00 2.00 1.33 0.00 -
  QoQ % 50.38% 0.00% 0.00% 0.00% 50.38% 0.00% -
  Horiz. % 150.38% 100.00% 0.00% 0.00% 150.38% 100.00% -
NAPS 0.3350 0.3270 0.3280 0.3270 0.3170 0.3090 0.3130 4.61%
  QoQ % 2.45% -0.30% 0.31% 3.15% 2.59% -1.28% -
  Horiz. % 107.03% 104.47% 104.79% 104.47% 101.28% 98.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 47.71 48.29 48.51 48.39 47.00 46.94 46.78 1.31%
  QoQ % -1.20% -0.45% 0.25% 2.96% 0.13% 0.34% -
  Horiz. % 101.99% 103.23% 103.70% 103.44% 100.47% 100.34% 100.00%
EPS 2.98 3.28 3.54 3.51 1.93 2.33 2.55 10.90%
  QoQ % -9.15% -7.34% 0.85% 81.87% -17.17% -8.63% -
  Horiz. % 116.86% 128.63% 138.82% 137.65% 75.69% 91.37% 100.00%
DPS 1.56 1.04 0.00 0.00 1.56 1.04 0.00 -
  QoQ % 50.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 150.00% 100.00% 0.00% 0.00% 150.00% 100.00% -
NAPS 0.2612 0.2554 0.2554 0.2560 0.2475 0.2408 0.2435 4.77%
  QoQ % 2.27% 0.00% -0.23% 3.43% 2.78% -1.11% -
  Horiz. % 107.27% 104.89% 104.89% 105.13% 101.64% 98.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.3800 0.3700 0.3800 0.3800 0.3800 0.3400 0.3700 -
P/RPS 0.62 0.60 0.61 0.61 0.63 0.56 0.62 -
  QoQ % 3.33% -1.64% 0.00% -3.17% 12.50% -9.68% -
  Horiz. % 100.00% 96.77% 98.39% 98.39% 101.61% 90.32% 100.00%
P/EPS 9.95 8.81 8.37 8.48 15.41 11.38 11.28 -7.99%
  QoQ % 12.94% 5.26% -1.30% -44.97% 35.41% 0.89% -
  Horiz. % 88.21% 78.10% 74.20% 75.18% 136.61% 100.89% 100.00%
EY 10.05 11.35 11.95 11.79 6.49 8.78 8.86 8.72%
  QoQ % -11.45% -5.02% 1.36% 81.66% -26.08% -0.90% -
  Horiz. % 113.43% 128.10% 134.88% 133.07% 73.25% 99.10% 100.00%
DY 5.26 3.60 0.00 0.00 5.26 3.92 0.00 -
  QoQ % 46.11% 0.00% 0.00% 0.00% 34.18% 0.00% -
  Horiz. % 134.18% 91.84% 0.00% 0.00% 134.18% 100.00% -
P/NAPS 1.13 1.13 1.16 1.16 1.20 1.10 1.18 -2.83%
  QoQ % 0.00% -2.59% 0.00% -3.33% 9.09% -6.78% -
  Horiz. % 95.76% 95.76% 98.31% 98.31% 101.69% 93.22% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 09/11/12 17/08/12 25/05/12 27/02/12 25/11/11 24/08/11 -
Price 0.3600 0.3700 0.3900 0.3600 0.4000 0.3700 0.3400 -
P/RPS 0.59 0.60 0.63 0.58 0.66 0.61 0.57 2.32%
  QoQ % -1.67% -4.76% 8.62% -12.12% 8.20% 7.02% -
  Horiz. % 103.51% 105.26% 110.53% 101.75% 115.79% 107.02% 100.00%
P/EPS 9.42 8.81 8.59 8.04 16.22 12.39 10.37 -6.18%
  QoQ % 6.92% 2.56% 6.84% -50.43% 30.91% 19.48% -
  Horiz. % 90.84% 84.96% 82.84% 77.53% 156.41% 119.48% 100.00%
EY 10.61 11.35 11.64 12.44 6.17 8.07 9.65 6.50%
  QoQ % -6.52% -2.49% -6.43% 101.62% -23.54% -16.37% -
  Horiz. % 109.95% 117.62% 120.62% 128.91% 63.94% 83.63% 100.00%
DY 5.56 3.60 0.00 0.00 5.00 3.60 0.00 -
  QoQ % 54.44% 0.00% 0.00% 0.00% 38.89% 0.00% -
  Horiz. % 154.44% 100.00% 0.00% 0.00% 138.89% 100.00% -
P/NAPS 1.07 1.13 1.19 1.10 1.26 1.20 1.09 -1.22%
  QoQ % -5.31% -5.04% 8.18% -12.70% 5.00% 10.09% -
  Horiz. % 98.17% 103.67% 109.17% 100.92% 115.60% 110.09% 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.
 


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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS