Highlights

[SLP] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -75.52%    YoY -     -47.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 148,961 111,578 74,141 38,344 156,092 118,084 79,111 52.31%
  QoQ % 33.50% 50.49% 93.36% -75.43% 32.19% 49.26% -
  Horiz. % 188.29% 141.04% 93.72% 48.47% 197.31% 149.26% 100.00%
PBT 8,374 6,132 4,692 2,668 10,383 8,255 6,098 23.48%
  QoQ % 36.56% 30.69% 75.86% -74.30% 25.78% 35.37% -
  Horiz. % 137.32% 100.56% 76.94% 43.75% 170.27% 135.37% 100.00%
Tax -2,285 -599 -648 -386 -1,073 -992 -854 92.39%
  QoQ % -281.47% 7.56% -67.88% 64.03% -8.17% -16.16% -
  Horiz. % 267.56% 70.14% 75.88% 45.20% 125.64% 116.16% 100.00%
NP 6,089 5,533 4,044 2,282 9,310 7,263 5,244 10.44%
  QoQ % 10.05% 36.82% 77.21% -75.49% 28.18% 38.50% -
  Horiz. % 116.11% 105.51% 77.12% 43.52% 177.54% 138.50% 100.00%
NP to SH 6,103 5,533 4,044 2,282 9,320 7,263 5,244 10.61%
  QoQ % 10.30% 36.82% 77.21% -75.52% 28.32% 38.50% -
  Horiz. % 116.38% 105.51% 77.12% 43.52% 177.73% 138.50% 100.00%
Tax Rate 27.29 % 9.77 % 13.81 % 14.47 % 10.33 % 12.02 % 14.00 % 55.86%
  QoQ % 179.32% -29.25% -4.56% 40.08% -14.06% -14.14% -
  Horiz. % 194.93% 69.79% 98.64% 103.36% 73.79% 85.86% 100.00%
Total Cost 142,872 106,045 70,097 36,062 146,782 110,821 73,867 55.05%
  QoQ % 34.73% 51.28% 94.38% -75.43% 32.45% 50.03% -
  Horiz. % 193.42% 143.56% 94.90% 48.82% 198.71% 150.03% 100.00%
Net Worth 78,444 76,325 77,181 78,133 75,639 74,112 74,207 3.76%
  QoQ % 2.78% -1.11% -1.22% 3.30% 2.06% -0.13% -
  Horiz. % 105.71% 102.85% 104.01% 105.29% 101.93% 99.87% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,949 2,470 - - 4,943 2,470 2,473 58.58%
  QoQ % 100.36% 0.00% 0.00% 0.00% 100.12% -0.13% -
  Horiz. % 200.08% 99.86% 0.00% 0.00% 199.86% 99.87% 100.00%
Div Payout % 81.09 % 44.64 % - % - % 53.04 % 34.01 % 47.17 % 43.36%
  QoQ % 81.65% 0.00% 0.00% 0.00% 55.95% -27.90% -
  Horiz. % 171.91% 94.64% 0.00% 0.00% 112.44% 72.10% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 78,444 76,325 77,181 78,133 75,639 74,112 74,207 3.76%
  QoQ % 2.78% -1.11% -1.22% 3.30% 2.06% -0.13% -
  Horiz. % 105.71% 102.85% 104.01% 105.29% 101.93% 99.87% 100.00%
NOSH 247,457 247,008 246,585 248,043 247,188 247,040 247,358 0.03%
  QoQ % 0.18% 0.17% -0.59% 0.35% 0.06% -0.13% -
  Horiz. % 100.04% 99.86% 99.69% 100.28% 99.93% 99.87% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.09 % 4.96 % 5.45 % 5.95 % 5.96 % 6.15 % 6.63 % -27.47%
  QoQ % -17.54% -8.99% -8.40% -0.17% -3.09% -7.24% -
  Horiz. % 61.69% 74.81% 82.20% 89.74% 89.89% 92.76% 100.00%
ROE 7.78 % 7.25 % 5.24 % 2.92 % 12.32 % 9.80 % 7.07 % 6.57%
  QoQ % 7.31% 38.36% 79.45% -76.30% 25.71% 38.61% -
  Horiz. % 110.04% 102.55% 74.12% 41.30% 174.26% 138.61% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 60.20 45.17 30.07 15.46 63.15 47.80 31.98 52.28%
  QoQ % 33.27% 50.22% 94.50% -75.52% 32.11% 49.47% -
  Horiz. % 188.24% 141.24% 94.03% 48.34% 197.47% 149.47% 100.00%
EPS 2.46 2.24 1.64 0.92 3.77 2.94 2.12 10.39%
  QoQ % 9.82% 36.59% 78.26% -75.60% 28.23% 38.68% -
  Horiz. % 116.04% 105.66% 77.36% 43.40% 177.83% 138.68% 100.00%
DPS 2.00 1.00 0.00 0.00 2.00 1.00 1.00 58.54%
  QoQ % 100.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 0.00% 0.00% 200.00% 100.00% 100.00%
NAPS 0.3170 0.3090 0.3130 0.3150 0.3060 0.3000 0.3000 3.73%
  QoQ % 2.59% -1.28% -0.63% 2.94% 2.00% 0.00% -
  Horiz. % 105.67% 103.00% 104.33% 105.00% 102.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 47.00 35.20 23.39 12.10 49.25 37.26 24.96 52.31%
  QoQ % 33.52% 50.49% 93.31% -75.43% 32.18% 49.28% -
  Horiz. % 188.30% 141.03% 93.71% 48.48% 197.32% 149.28% 100.00%
EPS 1.93 1.75 1.28 0.72 2.94 2.29 1.65 10.98%
  QoQ % 10.29% 36.72% 77.78% -75.51% 28.38% 38.79% -
  Horiz. % 116.97% 106.06% 77.58% 43.64% 178.18% 138.79% 100.00%
DPS 1.56 0.78 0.00 0.00 1.56 0.78 0.78 58.54%
  QoQ % 100.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 0.00% 0.00% 200.00% 100.00% 100.00%
NAPS 0.2475 0.2408 0.2435 0.2465 0.2386 0.2338 0.2341 3.77%
  QoQ % 2.78% -1.11% -1.22% 3.31% 2.05% -0.13% -
  Horiz. % 105.72% 102.86% 104.02% 105.30% 101.92% 99.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3800 0.3400 0.3700 0.4000 0.5000 0.5000 0.6500 -
P/RPS 0.63 0.75 1.23 2.59 0.79 1.05 2.03 -54.06%
  QoQ % -16.00% -39.02% -52.51% 227.85% -24.76% -48.28% -
  Horiz. % 31.03% 36.95% 60.59% 127.59% 38.92% 51.72% 100.00%
P/EPS 15.41 15.18 22.56 43.48 13.26 17.01 30.66 -36.71%
  QoQ % 1.52% -32.71% -48.11% 227.90% -22.05% -44.52% -
  Horiz. % 50.26% 49.51% 73.58% 141.81% 43.25% 55.48% 100.00%
EY 6.49 6.59 4.43 2.30 7.54 5.88 3.26 58.05%
  QoQ % -1.52% 48.76% 92.61% -69.50% 28.23% 80.37% -
  Horiz. % 199.08% 202.15% 135.89% 70.55% 231.29% 180.37% 100.00%
DY 5.26 2.94 0.00 0.00 4.00 2.00 1.54 126.29%
  QoQ % 78.91% 0.00% 0.00% 0.00% 100.00% 29.87% -
  Horiz. % 341.56% 190.91% 0.00% 0.00% 259.74% 129.87% 100.00%
P/NAPS 1.20 1.10 1.18 1.27 1.63 1.67 2.17 -32.56%
  QoQ % 9.09% -6.78% -7.09% -22.09% -2.40% -23.04% -
  Horiz. % 55.30% 50.69% 54.38% 58.53% 75.12% 76.96% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 25/11/11 24/08/11 25/05/11 28/02/11 24/11/10 25/08/10 -
Price 0.4000 0.3700 0.3400 0.3700 0.3800 0.6000 0.6000 -
P/RPS 0.66 0.82 1.13 2.39 0.60 1.26 1.88 -50.14%
  QoQ % -19.51% -27.43% -52.72% 298.33% -52.38% -32.98% -
  Horiz. % 35.11% 43.62% 60.11% 127.13% 31.91% 67.02% 100.00%
P/EPS 16.22 16.52 20.73 40.22 10.08 20.41 28.30 -30.93%
  QoQ % -1.82% -20.31% -48.46% 299.01% -50.61% -27.88% -
  Horiz. % 57.31% 58.37% 73.25% 142.12% 35.62% 72.12% 100.00%
EY 6.17 6.05 4.82 2.49 9.92 4.90 3.53 44.95%
  QoQ % 1.98% 25.52% 93.57% -74.90% 102.45% 38.81% -
  Horiz. % 174.79% 171.39% 136.54% 70.54% 281.02% 138.81% 100.00%
DY 5.00 2.70 0.00 0.00 5.26 1.67 1.67 107.32%
  QoQ % 85.19% 0.00% 0.00% 0.00% 214.97% 0.00% -
  Horiz. % 299.40% 161.68% 0.00% 0.00% 314.97% 100.00% 100.00%
P/NAPS 1.26 1.20 1.09 1.17 1.24 2.00 2.00 -26.45%
  QoQ % 5.00% 10.09% -6.84% -5.65% -38.00% 0.00% -
  Horiz. % 63.00% 60.00% 54.50% 58.50% 62.00% 100.00% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers