Highlights

[SLP] QoQ Cumulative Quarter Result on 2013-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 19-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     89.61%    YoY -     -12.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 44,454 161,843 120,600 77,498 38,089 151,208 114,802 -46.90%
  QoQ % -72.53% 34.20% 55.62% 103.47% -74.81% 31.71% -
  Horiz. % 38.72% 140.98% 105.05% 67.51% 33.18% 131.71% 100.00%
PBT 3,417 14,472 11,351 6,287 3,305 12,682 10,093 -51.46%
  QoQ % -76.39% 27.50% 80.55% 90.23% -73.94% 25.65% -
  Horiz. % 33.86% 143.39% 112.46% 62.29% 32.75% 125.65% 100.00%
Tax -884 -3,242 -2,371 -1,359 -706 -3,244 -2,294 -47.08%
  QoQ % 72.73% -36.74% -74.47% -92.49% 78.24% -41.41% -
  Horiz. % 38.54% 141.33% 103.36% 59.24% 30.78% 141.41% 100.00%
NP 2,533 11,230 8,980 4,928 2,599 9,438 7,799 -52.78%
  QoQ % -77.44% 25.06% 82.22% 89.61% -72.46% 21.02% -
  Horiz. % 32.48% 143.99% 115.14% 63.19% 33.32% 121.02% 100.00%
NP to SH 2,533 11,240 8,980 4,928 2,599 9,442 7,799 -52.78%
  QoQ % -77.46% 25.17% 82.22% 89.61% -72.47% 21.07% -
  Horiz. % 32.48% 144.12% 115.14% 63.19% 33.32% 121.07% 100.00%
Tax Rate 25.87 % 22.40 % 20.89 % 21.62 % 21.36 % 25.58 % 22.73 % 9.02%
  QoQ % 15.49% 7.23% -3.38% 1.22% -16.50% 12.54% -
  Horiz. % 113.81% 98.55% 91.90% 95.12% 93.97% 112.54% 100.00%
Total Cost 41,921 150,613 111,620 72,570 35,490 141,770 107,003 -46.49%
  QoQ % -72.17% 34.93% 53.81% 104.48% -74.97% 32.49% -
  Horiz. % 39.18% 140.76% 104.31% 67.82% 33.17% 132.49% 100.00%
Net Worth 92,131 89,375 87,078 85,435 85,643 82,802 80,961 9.01%
  QoQ % 3.08% 2.64% 1.92% -0.24% 3.43% 2.27% -
  Horiz. % 113.80% 110.39% 107.56% 105.53% 105.78% 102.27% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 4,951 2,473 2,476 - 4,943 2,475 -
  QoQ % 0.00% 100.16% -0.10% 0.00% 0.00% 99.67% -
  Horiz. % 0.00% 199.99% 99.92% 100.02% 0.00% 199.67% 100.00%
Div Payout % - % 44.05 % 27.55 % 50.25 % - % 52.36 % 31.75 % -
  QoQ % 0.00% 59.89% -45.17% 0.00% 0.00% 64.91% -
  Horiz. % 0.00% 138.74% 86.77% 158.27% 0.00% 164.91% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 92,131 89,375 87,078 85,435 85,643 82,802 80,961 9.01%
  QoQ % 3.08% 2.64% 1.92% -0.24% 3.43% 2.27% -
  Horiz. % 113.80% 110.39% 107.56% 105.53% 105.78% 102.27% 100.00%
NOSH 248,333 247,577 247,382 247,638 247,523 247,172 247,587 0.20%
  QoQ % 0.31% 0.08% -0.10% 0.05% 0.14% -0.17% -
  Horiz. % 100.30% 100.00% 99.92% 100.02% 99.97% 99.83% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.70 % 6.94 % 7.45 % 6.36 % 6.82 % 6.24 % 6.79 % -11.02%
  QoQ % -17.87% -6.85% 17.14% -6.74% 9.29% -8.10% -
  Horiz. % 83.95% 102.21% 109.72% 93.67% 100.44% 91.90% 100.00%
ROE 2.75 % 12.58 % 10.31 % 5.77 % 3.03 % 11.40 % 9.63 % -56.67%
  QoQ % -78.14% 22.02% 78.68% 90.43% -73.42% 18.38% -
  Horiz. % 28.56% 130.63% 107.06% 59.92% 31.46% 118.38% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 17.90 65.37 48.75 31.29 15.39 61.18 46.37 -47.01%
  QoQ % -72.62% 34.09% 55.80% 103.31% -74.84% 31.94% -
  Horiz. % 38.60% 140.97% 105.13% 67.48% 33.19% 131.94% 100.00%
EPS 1.02 4.54 3.63 1.99 1.05 3.82 3.15 -52.88%
  QoQ % -77.53% 25.07% 82.41% 89.52% -72.51% 21.27% -
  Horiz. % 32.38% 144.13% 115.24% 63.17% 33.33% 121.27% 100.00%
DPS 0.00 2.00 1.00 1.00 0.00 2.00 1.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 200.00% 100.00%
NAPS 0.3710 0.3610 0.3520 0.3450 0.3460 0.3350 0.3270 8.79%
  QoQ % 2.77% 2.56% 2.03% -0.29% 3.28% 2.45% -
  Horiz. % 113.46% 110.40% 107.65% 105.50% 105.81% 102.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.03 51.06 38.05 24.45 12.02 47.71 36.22 -46.89%
  QoQ % -72.52% 34.19% 55.62% 103.41% -74.81% 31.72% -
  Horiz. % 38.74% 140.97% 105.05% 67.50% 33.19% 131.72% 100.00%
EPS 0.80 3.55 2.83 1.55 0.82 2.98 2.46 -52.74%
  QoQ % -77.46% 25.44% 82.58% 89.02% -72.48% 21.14% -
  Horiz. % 32.52% 144.31% 115.04% 63.01% 33.33% 121.14% 100.00%
DPS 0.00 1.56 0.78 0.78 0.00 1.56 0.78 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 200.00% 100.00%
NAPS 0.2907 0.2820 0.2747 0.2695 0.2702 0.2612 0.2554 9.02%
  QoQ % 3.09% 2.66% 1.93% -0.26% 3.45% 2.27% -
  Horiz. % 113.82% 110.42% 107.56% 105.52% 105.79% 102.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.4500 0.4300 0.4000 0.3750 0.3700 0.3800 0.3700 -
P/RPS 2.51 0.66 0.82 1.20 2.40 0.62 0.80 114.47%
  QoQ % 280.30% -19.51% -31.67% -50.00% 287.10% -22.50% -
  Horiz. % 313.75% 82.50% 102.50% 150.00% 300.00% 77.50% 100.00%
P/EPS 44.12 9.47 11.02 18.84 35.24 9.95 11.75 141.78%
  QoQ % 365.89% -14.07% -41.51% -46.54% 254.17% -15.32% -
  Horiz. % 375.49% 80.60% 93.79% 160.34% 299.91% 84.68% 100.00%
EY 2.27 10.56 9.08 5.31 2.84 10.05 8.51 -58.60%
  QoQ % -78.50% 16.30% 71.00% 86.97% -71.74% 18.10% -
  Horiz. % 26.67% 124.09% 106.70% 62.40% 33.37% 118.10% 100.00%
DY 0.00 4.65 2.50 2.67 0.00 5.26 2.70 -
  QoQ % 0.00% 86.00% -6.37% 0.00% 0.00% 94.81% -
  Horiz. % 0.00% 172.22% 92.59% 98.89% 0.00% 194.81% 100.00%
P/NAPS 1.21 1.19 1.14 1.09 1.07 1.13 1.13 4.67%
  QoQ % 1.68% 4.39% 4.59% 1.87% -5.31% 0.00% -
  Horiz. % 107.08% 105.31% 100.88% 96.46% 94.69% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/04/14 25/02/14 15/11/13 19/08/13 27/05/13 27/02/13 09/11/12 -
Price 0.5100 0.4550 0.4000 0.3950 0.3800 0.3600 0.3700 -
P/RPS 2.85 0.70 0.82 1.26 2.47 0.59 0.80 133.44%
  QoQ % 307.14% -14.63% -34.92% -48.99% 318.64% -26.25% -
  Horiz. % 356.25% 87.50% 102.50% 157.50% 308.75% 73.75% 100.00%
P/EPS 50.00 10.02 11.02 19.85 36.19 9.42 11.75 162.83%
  QoQ % 399.00% -9.07% -44.48% -45.15% 284.18% -19.83% -
  Horiz. % 425.53% 85.28% 93.79% 168.94% 308.00% 80.17% 100.00%
EY 2.00 9.98 9.08 5.04 2.76 10.61 8.51 -61.95%
  QoQ % -79.96% 9.91% 80.16% 82.61% -73.99% 24.68% -
  Horiz. % 23.50% 117.27% 106.70% 59.22% 32.43% 124.68% 100.00%
DY 0.00 4.40 2.50 2.53 0.00 5.56 2.70 -
  QoQ % 0.00% 76.00% -1.19% 0.00% 0.00% 105.93% -
  Horiz. % 0.00% 162.96% 92.59% 93.70% 0.00% 205.93% 100.00%
P/NAPS 1.37 1.26 1.14 1.14 1.10 1.07 1.13 13.71%
  QoQ % 8.73% 10.53% 0.00% 3.64% 2.80% -5.31% -
  Horiz. % 121.24% 111.50% 100.88% 100.88% 97.35% 94.69% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

472  438  626  1019 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.395+0.025 
 AT 0.175+0.005 
 PA 0.19+0.005 
 PA-WB 0.125+0.015 
 JAKS 0.685+0.01 
 DNEX 0.295+0.015 
 KSTAR 0.12-0.025 
 DNEX-WD 0.055-0.005 
 VIVOCOM 0.955+0.12 
 SCIB 2.96+0.42 

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!
PARTNERS & BROKERS