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.
 


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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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