Highlights

[SLP] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     10.10%    YoY -     -6.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 161,843 160,800 154,996 152,356 151,208 153,069 153,756 3.47%
  QoQ % 0.65% 3.74% 1.73% 0.76% -1.22% -0.45% -
  Horiz. % 105.26% 104.58% 100.81% 99.09% 98.34% 99.55% 100.00%
PBT 14,472 15,134 12,574 13,220 12,682 13,457 14,246 1.05%
  QoQ % -4.38% 20.36% -4.89% 4.24% -5.76% -5.54% -
  Horiz. % 101.59% 106.24% 88.26% 92.80% 89.02% 94.46% 100.00%
Tax -3,242 -3,161 -2,718 -2,824 -3,244 -3,058 -3,040 4.37%
  QoQ % -2.55% -16.31% 3.75% 12.95% -6.06% -0.61% -
  Horiz. % 106.64% 103.99% 89.41% 92.89% 106.71% 100.61% 100.00%
NP 11,230 11,973 9,856 10,396 9,438 10,398 11,206 0.14%
  QoQ % -6.21% 21.48% -5.19% 10.15% -9.24% -7.20% -
  Horiz. % 100.21% 106.85% 87.95% 92.77% 84.22% 92.80% 100.00%
NP to SH 11,240 11,973 9,856 10,396 9,442 10,398 11,206 0.20%
  QoQ % -6.12% 21.48% -5.19% 10.10% -9.20% -7.20% -
  Horiz. % 100.30% 106.85% 87.95% 92.77% 84.26% 92.80% 100.00%
Tax Rate 22.40 % 20.89 % 21.62 % 21.36 % 25.58 % 22.73 % 21.34 % 3.28%
  QoQ % 7.23% -3.38% 1.22% -16.50% 12.54% 6.51% -
  Horiz. % 104.97% 97.89% 101.31% 100.09% 119.87% 106.51% 100.00%
Total Cost 150,613 148,826 145,140 141,960 141,770 142,670 142,550 3.73%
  QoQ % 1.20% 2.54% 2.24% 0.13% -0.63% 0.08% -
  Horiz. % 105.66% 104.40% 101.82% 99.59% 99.45% 100.08% 100.00%
Net Worth 89,375 87,078 85,435 85,643 82,802 80,961 80,959 6.80%
  QoQ % 2.64% 1.92% -0.24% 3.43% 2.27% 0.00% -
  Horiz. % 110.39% 107.56% 105.53% 105.79% 102.28% 100.00% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,951 3,298 4,952 - 4,943 3,301 - -
  QoQ % 50.12% -33.40% 0.00% 0.00% 49.75% 0.00% -
  Horiz. % 149.99% 99.92% 150.03% 0.00% 149.75% 100.00% -
Div Payout % 44.05 % 27.55 % 50.25 % - % 52.36 % 31.75 % - % -
  QoQ % 59.89% -45.17% 0.00% 0.00% 64.91% 0.00% -
  Horiz. % 138.74% 86.77% 158.27% 0.00% 164.91% 100.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 89,375 87,078 85,435 85,643 82,802 80,961 80,959 6.80%
  QoQ % 2.64% 1.92% -0.24% 3.43% 2.27% 0.00% -
  Horiz. % 110.39% 107.56% 105.53% 105.79% 102.28% 100.00% 100.00%
NOSH 247,577 247,382 247,638 247,523 247,172 247,587 246,828 0.20%
  QoQ % 0.08% -0.10% 0.05% 0.14% -0.17% 0.31% -
  Horiz. % 100.30% 100.22% 100.33% 100.28% 100.14% 100.31% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.94 % 7.45 % 6.36 % 6.82 % 6.24 % 6.79 % 7.29 % -3.22%
  QoQ % -6.85% 17.14% -6.74% 9.29% -8.10% -6.86% -
  Horiz. % 95.20% 102.19% 87.24% 93.55% 85.60% 93.14% 100.00%
ROE 12.58 % 13.75 % 11.54 % 12.14 % 11.40 % 12.84 % 13.84 % -6.15%
  QoQ % -8.51% 19.15% -4.94% 6.49% -11.21% -7.23% -
  Horiz. % 90.90% 99.35% 83.38% 87.72% 82.37% 92.77% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 65.37 65.00 62.59 61.55 61.18 61.82 62.29 3.26%
  QoQ % 0.57% 3.85% 1.69% 0.60% -1.04% -0.75% -
  Horiz. % 104.94% 104.35% 100.48% 98.81% 98.22% 99.25% 100.00%
EPS 4.54 4.84 3.98 4.20 3.82 4.20 4.54 -
  QoQ % -6.20% 21.61% -5.24% 9.95% -9.05% -7.49% -
  Horiz. % 100.00% 106.61% 87.67% 92.51% 84.14% 92.51% 100.00%
DPS 2.00 1.33 2.00 0.00 2.00 1.33 0.00 -
  QoQ % 50.38% -33.50% 0.00% 0.00% 50.38% 0.00% -
  Horiz. % 150.38% 100.00% 150.38% 0.00% 150.38% 100.00% -
NAPS 0.3610 0.3520 0.3450 0.3460 0.3350 0.3270 0.3280 6.58%
  QoQ % 2.56% 2.03% -0.29% 3.28% 2.45% -0.30% -
  Horiz. % 110.06% 107.32% 105.18% 105.49% 102.13% 99.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 51.06 50.73 48.90 48.07 47.71 48.29 48.51 3.46%
  QoQ % 0.65% 3.74% 1.73% 0.75% -1.20% -0.45% -
  Horiz. % 105.26% 104.58% 100.80% 99.09% 98.35% 99.55% 100.00%
EPS 3.55 3.78 3.11 3.28 2.98 3.28 3.54 0.19%
  QoQ % -6.08% 21.54% -5.18% 10.07% -9.15% -7.34% -
  Horiz. % 100.28% 106.78% 87.85% 92.66% 84.18% 92.66% 100.00%
DPS 1.56 1.04 1.56 0.00 1.56 1.04 0.00 -
  QoQ % 50.00% -33.33% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 150.00% 100.00% 150.00% 0.00% 150.00% 100.00% -
NAPS 0.2820 0.2747 0.2695 0.2702 0.2612 0.2554 0.2554 6.81%
  QoQ % 2.66% 1.93% -0.26% 3.45% 2.27% 0.00% -
  Horiz. % 110.42% 107.56% 105.52% 105.79% 102.27% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.4300 0.4000 0.3750 0.3700 0.3800 0.3700 0.3800 -
P/RPS 0.66 0.62 0.60 0.60 0.62 0.60 0.61 5.38%
  QoQ % 6.45% 3.33% 0.00% -3.23% 3.33% -1.64% -
  Horiz. % 108.20% 101.64% 98.36% 98.36% 101.64% 98.36% 100.00%
P/EPS 9.47 8.26 9.42 8.81 9.95 8.81 8.37 8.56%
  QoQ % 14.65% -12.31% 6.92% -11.46% 12.94% 5.26% -
  Horiz. % 113.14% 98.69% 112.54% 105.26% 118.88% 105.26% 100.00%
EY 10.56 12.10 10.61 11.35 10.05 11.35 11.95 -7.89%
  QoQ % -12.73% 14.04% -6.52% 12.94% -11.45% -5.02% -
  Horiz. % 88.37% 101.26% 88.79% 94.98% 84.10% 94.98% 100.00%
DY 4.65 3.33 5.33 0.00 5.26 3.60 0.00 -
  QoQ % 39.64% -37.52% 0.00% 0.00% 46.11% 0.00% -
  Horiz. % 129.17% 92.50% 148.06% 0.00% 146.11% 100.00% -
P/NAPS 1.19 1.14 1.09 1.07 1.13 1.13 1.16 1.71%
  QoQ % 4.39% 4.59% 1.87% -5.31% 0.00% -2.59% -
  Horiz. % 102.59% 98.28% 93.97% 92.24% 97.41% 97.41% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 15/11/13 19/08/13 27/05/13 27/02/13 09/11/12 17/08/12 -
Price 0.4550 0.4000 0.3950 0.3800 0.3600 0.3700 0.3900 -
P/RPS 0.70 0.62 0.63 0.62 0.59 0.60 0.63 7.26%
  QoQ % 12.90% -1.59% 1.61% 5.08% -1.67% -4.76% -
  Horiz. % 111.11% 98.41% 100.00% 98.41% 93.65% 95.24% 100.00%
P/EPS 10.02 8.26 9.92 9.05 9.42 8.81 8.59 10.78%
  QoQ % 21.31% -16.73% 9.61% -3.93% 6.92% 2.56% -
  Horiz. % 116.65% 96.16% 115.48% 105.36% 109.66% 102.56% 100.00%
EY 9.98 12.10 10.08 11.05 10.61 11.35 11.64 -9.72%
  QoQ % -17.52% 20.04% -8.78% 4.15% -6.52% -2.49% -
  Horiz. % 85.74% 103.95% 86.60% 94.93% 91.15% 97.51% 100.00%
DY 4.40 3.33 5.06 0.00 5.56 3.60 0.00 -
  QoQ % 32.13% -34.19% 0.00% 0.00% 54.44% 0.00% -
  Horiz. % 122.22% 92.50% 140.56% 0.00% 154.44% 100.00% -
P/NAPS 1.26 1.14 1.14 1.10 1.07 1.13 1.19 3.87%
  QoQ % 10.53% 0.00% 3.64% 2.80% -5.31% -5.04% -
  Horiz. % 105.88% 95.80% 95.80% 92.44% 89.92% 94.96% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers