Highlights

[SLP] QoQ Cumulative 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 -     -72.47%    YoY -     -6.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 161,843 120,600 77,498 38,089 151,208 114,802 76,878 64.04%
  QoQ % 34.20% 55.62% 103.47% -74.81% 31.71% 49.33% -
  Horiz. % 210.52% 156.87% 100.81% 49.54% 196.69% 149.33% 100.00%
PBT 14,472 11,351 6,287 3,305 12,682 10,093 7,123 60.21%
  QoQ % 27.50% 80.55% 90.23% -73.94% 25.65% 41.70% -
  Horiz. % 203.17% 159.36% 88.26% 46.40% 178.04% 141.70% 100.00%
Tax -3,242 -2,371 -1,359 -706 -3,244 -2,294 -1,520 65.47%
  QoQ % -36.74% -74.47% -92.49% 78.24% -41.41% -50.92% -
  Horiz. % 213.29% 155.99% 89.41% 46.45% 213.42% 150.92% 100.00%
NP 11,230 8,980 4,928 2,599 9,438 7,799 5,603 58.77%
  QoQ % 25.06% 82.22% 89.61% -72.46% 21.02% 39.19% -
  Horiz. % 200.43% 160.27% 87.95% 46.39% 168.45% 139.19% 100.00%
NP to SH 11,240 8,980 4,928 2,599 9,442 7,799 5,603 58.86%
  QoQ % 25.17% 82.22% 89.61% -72.47% 21.07% 39.19% -
  Horiz. % 200.61% 160.27% 87.95% 46.39% 168.52% 139.19% 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 150,613 111,620 72,570 35,490 141,770 107,003 71,275 64.45%
  QoQ % 34.93% 53.81% 104.48% -74.97% 32.49% 50.13% -
  Horiz. % 211.31% 156.60% 101.82% 49.79% 198.91% 150.13% 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 2,473 2,476 - 4,943 2,475 - -
  QoQ % 100.16% -0.10% 0.00% 0.00% 99.67% 0.00% -
  Horiz. % 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 % 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 % 10.31 % 5.77 % 3.03 % 11.40 % 9.63 % 6.92 % 48.79%
  QoQ % 22.02% 78.68% 90.43% -73.42% 18.38% 39.16% -
  Horiz. % 181.79% 148.99% 83.38% 43.79% 164.74% 139.16% 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 48.75 31.29 15.39 61.18 46.37 31.15 63.69%
  QoQ % 34.09% 55.80% 103.31% -74.84% 31.94% 48.86% -
  Horiz. % 209.86% 156.50% 100.45% 49.41% 196.40% 148.86% 100.00%
EPS 4.54 3.63 1.99 1.05 3.82 3.15 2.27 58.54%
  QoQ % 25.07% 82.41% 89.52% -72.51% 21.27% 38.77% -
  Horiz. % 200.00% 159.91% 87.67% 46.26% 168.28% 138.77% 100.00%
DPS 2.00 1.00 1.00 0.00 2.00 1.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 0.00% 200.00% 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 38.05 24.45 12.02 47.71 36.22 24.25 64.06%
  QoQ % 34.19% 55.62% 103.41% -74.81% 31.72% 49.36% -
  Horiz. % 210.56% 156.91% 100.82% 49.57% 196.74% 149.36% 100.00%
EPS 3.55 2.83 1.55 0.82 2.98 2.46 1.77 58.84%
  QoQ % 25.44% 82.58% 89.02% -72.48% 21.14% 38.98% -
  Horiz. % 200.56% 159.89% 87.57% 46.33% 168.36% 138.98% 100.00%
DPS 1.56 0.78 0.78 0.00 1.56 0.78 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 0.00% 200.00% 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 0.82 1.20 2.40 0.62 0.80 1.22 -33.53%
  QoQ % -19.51% -31.67% -50.00% 287.10% -22.50% -34.43% -
  Horiz. % 54.10% 67.21% 98.36% 196.72% 50.82% 65.57% 100.00%
P/EPS 9.47 11.02 18.84 35.24 9.95 11.75 16.74 -31.53%
  QoQ % -14.07% -41.51% -46.54% 254.17% -15.32% -29.81% -
  Horiz. % 56.57% 65.83% 112.54% 210.51% 59.44% 70.19% 100.00%
EY 10.56 9.08 5.31 2.84 10.05 8.51 5.97 46.11%
  QoQ % 16.30% 71.00% 86.97% -71.74% 18.10% 42.55% -
  Horiz. % 176.88% 152.09% 88.94% 47.57% 168.34% 142.55% 100.00%
DY 4.65 2.50 2.67 0.00 5.26 2.70 0.00 -
  QoQ % 86.00% -6.37% 0.00% 0.00% 94.81% 0.00% -
  Horiz. % 172.22% 92.59% 98.89% 0.00% 194.81% 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 0.82 1.26 2.47 0.59 0.80 1.25 -31.99%
  QoQ % -14.63% -34.92% -48.99% 318.64% -26.25% -36.00% -
  Horiz. % 56.00% 65.60% 100.80% 197.60% 47.20% 64.00% 100.00%
P/EPS 10.02 11.02 19.85 36.19 9.42 11.75 17.18 -30.12%
  QoQ % -9.07% -44.48% -45.15% 284.18% -19.83% -31.61% -
  Horiz. % 58.32% 64.14% 115.54% 210.65% 54.83% 68.39% 100.00%
EY 9.98 9.08 5.04 2.76 10.61 8.51 5.82 43.12%
  QoQ % 9.91% 80.16% 82.61% -73.99% 24.68% 46.22% -
  Horiz. % 171.48% 156.01% 86.60% 47.42% 182.30% 146.22% 100.00%
DY 4.40 2.50 2.53 0.00 5.56 2.70 0.00 -
  QoQ % 76.00% -1.19% 0.00% 0.00% 105.93% 0.00% -
  Horiz. % 162.96% 92.59% 93.70% 0.00% 205.93% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers