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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

525  363  569  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 ASB 0.17-0.02 
 MNC 0.045-0.005 
 HLT 1.67+0.14 
 KANGER 0.235-0.025 
 MTOUCHE 0.065-0.005 
 VSOLAR 0.040.00 
 CAREPLS 3.15+0.33 
 MMAG-WB 0.13-0.04 
 TOPGLOV 8.55+0.53 

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. Stock selection criteria - Koon Yew Yin Koon Yew Yin's Blog
2. Technical View - Top Glove Corporation Bhd Rakuten Trade Research Reports
3. TOP GLOVE is buying back own share. Why Director dispose share? LIM CHEONG GUAN should hold the share for a year. gloveharicut
4. [Humbled Investor] MFCB: Low Risk High Return? What is the Target Price? HumbledInvestor
5. TOPGLOVE: Employee Provident Fund (EPF) is back with Top Glove Van Gogh of Financial
6. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
7. Investor lodge complaint with SC against Macquarie downgrade on TOP GLOVE gloveharicut
8. Will Shareholders benefit when Top Glove spend Rm 310 million on share buyback? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS