Highlights

[SLP] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     25.17%    YoY -     19.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 134,055 89,895 44,454 161,843 120,600 77,498 38,089 131.20%
  QoQ % 49.12% 102.22% -72.53% 34.20% 55.62% 103.47% -
  Horiz. % 351.95% 236.01% 116.71% 424.91% 316.63% 203.47% 100.00%
PBT 10,521 6,452 3,417 14,472 11,351 6,287 3,305 116.25%
  QoQ % 63.07% 88.82% -76.39% 27.50% 80.55% 90.23% -
  Horiz. % 318.34% 195.22% 103.39% 437.88% 343.45% 190.23% 100.00%
Tax -2,345 -1,410 -884 -3,242 -2,371 -1,359 -706 122.45%
  QoQ % -66.31% -59.50% 72.73% -36.74% -74.47% -92.49% -
  Horiz. % 332.15% 199.72% 125.21% 459.21% 335.84% 192.49% 100.00%
NP 8,176 5,042 2,533 11,230 8,980 4,928 2,599 114.55%
  QoQ % 62.16% 99.05% -77.44% 25.06% 82.22% 89.61% -
  Horiz. % 314.58% 194.00% 97.46% 432.09% 345.52% 189.61% 100.00%
NP to SH 8,176 5,042 2,533 11,240 8,980 4,928 2,599 114.55%
  QoQ % 62.16% 99.05% -77.46% 25.17% 82.22% 89.61% -
  Horiz. % 314.58% 194.00% 97.46% 432.47% 345.52% 189.61% 100.00%
Tax Rate 22.29 % 21.85 % 25.87 % 22.40 % 20.89 % 21.62 % 21.36 % 2.88%
  QoQ % 2.01% -15.54% 15.49% 7.23% -3.38% 1.22% -
  Horiz. % 104.35% 102.29% 121.11% 104.87% 97.80% 101.22% 100.00%
Total Cost 125,879 84,853 41,921 150,613 111,620 72,570 35,490 132.40%
  QoQ % 48.35% 102.41% -72.17% 34.93% 53.81% 104.48% -
  Horiz. % 354.69% 239.09% 118.12% 424.38% 314.51% 204.48% 100.00%
Net Worth 92,381 91,695 92,131 89,375 87,078 85,435 85,643 5.17%
  QoQ % 0.75% -0.47% 3.08% 2.64% 1.92% -0.24% -
  Horiz. % 107.87% 107.07% 107.58% 104.36% 101.68% 99.76% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,470 2,471 - 4,951 2,473 2,476 - -
  QoQ % -0.06% 0.00% 0.00% 100.16% -0.10% 0.00% -
  Horiz. % 99.75% 99.81% 0.00% 199.95% 99.90% 100.00% -
Div Payout % 30.21 % 49.02 % - % 44.05 % 27.55 % 50.25 % - % -
  QoQ % -38.37% 0.00% 0.00% 59.89% -45.17% 0.00% -
  Horiz. % 60.12% 97.55% 0.00% 87.66% 54.83% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 92,381 91,695 92,131 89,375 87,078 85,435 85,643 5.17%
  QoQ % 0.75% -0.47% 3.08% 2.64% 1.92% -0.24% -
  Horiz. % 107.87% 107.07% 107.58% 104.36% 101.68% 99.76% 100.00%
NOSH 247,009 247,156 248,333 247,577 247,382 247,638 247,523 -0.14%
  QoQ % -0.06% -0.47% 0.31% 0.08% -0.10% 0.05% -
  Horiz. % 99.79% 99.85% 100.33% 100.02% 99.94% 100.05% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.10 % 5.61 % 5.70 % 6.94 % 7.45 % 6.36 % 6.82 % -7.16%
  QoQ % 8.73% -1.58% -17.87% -6.85% 17.14% -6.74% -
  Horiz. % 89.44% 82.26% 83.58% 101.76% 109.24% 93.26% 100.00%
ROE 8.85 % 5.50 % 2.75 % 12.58 % 10.31 % 5.77 % 3.03 % 104.20%
  QoQ % 60.91% 100.00% -78.14% 22.02% 78.68% 90.43% -
  Horiz. % 292.08% 181.52% 90.76% 415.18% 340.26% 190.43% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 54.27 36.37 17.90 65.37 48.75 31.29 15.39 131.50%
  QoQ % 49.22% 103.18% -72.62% 34.09% 55.80% 103.31% -
  Horiz. % 352.63% 236.32% 116.31% 424.76% 316.76% 203.31% 100.00%
EPS 3.31 2.04 1.02 4.54 3.63 1.99 1.05 114.84%
  QoQ % 62.25% 100.00% -77.53% 25.07% 82.41% 89.52% -
  Horiz. % 315.24% 194.29% 97.14% 432.38% 345.71% 189.52% 100.00%
DPS 1.00 1.00 0.00 2.00 1.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.3740 0.3710 0.3710 0.3610 0.3520 0.3450 0.3460 5.32%
  QoQ % 0.81% 0.00% 2.77% 2.56% 2.03% -0.29% -
  Horiz. % 108.09% 107.23% 107.23% 104.34% 101.73% 99.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 42.29 28.36 14.03 51.06 38.05 24.45 12.02 131.15%
  QoQ % 49.12% 102.14% -72.52% 34.19% 55.62% 103.41% -
  Horiz. % 351.83% 235.94% 116.72% 424.79% 316.56% 203.41% 100.00%
EPS 2.58 1.59 0.80 3.55 2.83 1.55 0.82 114.57%
  QoQ % 62.26% 98.75% -77.46% 25.44% 82.58% 89.02% -
  Horiz. % 314.63% 193.90% 97.56% 432.93% 345.12% 189.02% 100.00%
DPS 0.78 0.78 0.00 1.56 0.78 0.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.2915 0.2893 0.2907 0.2820 0.2747 0.2695 0.2702 5.18%
  QoQ % 0.76% -0.48% 3.09% 2.66% 1.93% -0.26% -
  Horiz. % 107.88% 107.07% 107.59% 104.37% 101.67% 99.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.6400 0.4900 0.4500 0.4300 0.4000 0.3750 0.3700 -
P/RPS 1.18 1.35 2.51 0.66 0.82 1.20 2.40 -37.68%
  QoQ % -12.59% -46.22% 280.30% -19.51% -31.67% -50.00% -
  Horiz. % 49.17% 56.25% 104.58% 27.50% 34.17% 50.00% 100.00%
P/EPS 19.34 24.02 44.12 9.47 11.02 18.84 35.24 -32.94%
  QoQ % -19.48% -45.56% 365.89% -14.07% -41.51% -46.54% -
  Horiz. % 54.88% 68.16% 125.20% 26.87% 31.27% 53.46% 100.00%
EY 5.17 4.16 2.27 10.56 9.08 5.31 2.84 49.04%
  QoQ % 24.28% 83.26% -78.50% 16.30% 71.00% 86.97% -
  Horiz. % 182.04% 146.48% 79.93% 371.83% 319.72% 186.97% 100.00%
DY 1.56 2.04 0.00 4.65 2.50 2.67 0.00 -
  QoQ % -23.53% 0.00% 0.00% 86.00% -6.37% 0.00% -
  Horiz. % 58.43% 76.40% 0.00% 174.16% 93.63% 100.00% -
P/NAPS 1.71 1.32 1.21 1.19 1.14 1.09 1.07 36.65%
  QoQ % 29.55% 9.09% 1.68% 4.39% 4.59% 1.87% -
  Horiz. % 159.81% 123.36% 113.08% 111.21% 106.54% 101.87% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 07/11/14 07/08/14 29/04/14 25/02/14 15/11/13 19/08/13 27/05/13 -
Price 0.7400 0.5500 0.5100 0.4550 0.4000 0.3950 0.3800 -
P/RPS 1.36 1.51 2.85 0.70 0.82 1.26 2.47 -32.80%
  QoQ % -9.93% -47.02% 307.14% -14.63% -34.92% -48.99% -
  Horiz. % 55.06% 61.13% 115.38% 28.34% 33.20% 51.01% 100.00%
P/EPS 22.36 26.96 50.00 10.02 11.02 19.85 36.19 -27.44%
  QoQ % -17.06% -46.08% 399.00% -9.07% -44.48% -45.15% -
  Horiz. % 61.79% 74.50% 138.16% 27.69% 30.45% 54.85% 100.00%
EY 4.47 3.71 2.00 9.98 9.08 5.04 2.76 37.87%
  QoQ % 20.49% 85.50% -79.96% 9.91% 80.16% 82.61% -
  Horiz. % 161.96% 134.42% 72.46% 361.59% 328.99% 182.61% 100.00%
DY 1.35 1.82 0.00 4.40 2.50 2.53 0.00 -
  QoQ % -25.82% 0.00% 0.00% 76.00% -1.19% 0.00% -
  Horiz. % 53.36% 71.94% 0.00% 173.91% 98.81% 100.00% -
P/NAPS 1.98 1.48 1.37 1.26 1.14 1.14 1.10 47.92%
  QoQ % 33.78% 8.03% 8.73% 10.53% 0.00% 3.64% -
  Horiz. % 180.00% 134.55% 124.55% 114.55% 103.64% 103.64% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers