Highlights

[SLP] QoQ 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 -     -10.39%    YoY -     -17.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 41,243 43,103 39,409 38,089 36,406 37,923 11.19%
  QoQ % 7.79% -4.32% 9.37% 3.47% 4.62% -4.00% -
  Horiz. % 117.22% 108.75% 113.66% 103.92% 100.44% 96.00% 100.00%
PBT 3,417 3,121 5,064 2,982 3,305 2,589 2,970 9.81%
  QoQ % 9.48% -38.37% 69.82% -9.77% 27.66% -12.83% -
  Horiz. % 115.05% 105.08% 170.51% 100.40% 111.28% 87.17% 100.00%
Tax -884 -871 -1,011 -653 -706 -950 -774 9.27%
  QoQ % -1.49% 13.85% -54.82% 7.51% 25.68% -22.74% -
  Horiz. % 114.21% 112.53% 130.62% 84.37% 91.21% 122.74% 100.00%
NP 2,533 2,250 4,053 2,329 2,599 1,639 2,196 10.00%
  QoQ % 12.58% -44.49% 74.02% -10.39% 58.57% -25.36% -
  Horiz. % 115.35% 102.46% 184.56% 106.06% 118.35% 74.64% 100.00%
NP to SH 2,533 2,260 4,053 2,329 2,599 1,643 2,196 10.00%
  QoQ % 12.08% -44.24% 74.02% -10.39% 58.19% -25.18% -
  Horiz. % 115.35% 102.91% 184.56% 106.06% 118.35% 74.82% 100.00%
Tax Rate 25.87 % 27.91 % 19.96 % 21.90 % 21.36 % 36.69 % 26.06 % -0.49%
  QoQ % -7.31% 39.83% -8.86% 2.53% -41.78% 40.79% -
  Horiz. % 99.27% 107.10% 76.59% 84.04% 81.96% 140.79% 100.00%
Total Cost 41,921 38,993 39,050 37,080 35,490 34,767 35,727 11.26%
  QoQ % 7.51% -0.15% 5.31% 4.48% 2.08% -2.69% -
  Horiz. % 117.34% 109.14% 109.30% 103.79% 99.34% 97.31% 100.00%
Net Worth 92,131 89,654 86,991 85,479 85,643 83,394 80,684 9.26%
  QoQ % 2.76% 3.06% 1.77% -0.19% 2.70% 3.36% -
  Horiz. % 114.19% 111.12% 107.82% 105.94% 106.15% 103.36% 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 - 2,483 - 2,477 - 2,489 2,467 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.89% -
  Horiz. % 0.00% 100.65% 0.00% 100.42% 0.00% 100.89% 100.00%
Div Payout % - % 109.89 % - % 106.38 % - % 151.52 % 112.36 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 34.85% -
  Horiz. % 0.00% 97.80% 0.00% 94.68% 0.00% 134.85% 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 89,654 86,991 85,479 85,643 83,394 80,684 9.26%
  QoQ % 2.76% 3.06% 1.77% -0.19% 2.70% 3.36% -
  Horiz. % 114.19% 111.12% 107.82% 105.94% 106.15% 103.36% 100.00%
NOSH 248,333 248,351 247,134 247,765 247,523 248,939 246,741 0.43%
  QoQ % -0.01% 0.49% -0.26% 0.10% -0.57% 0.89% -
  Horiz. % 100.65% 100.65% 100.16% 100.42% 100.32% 100.89% 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 % 5.46 % 9.40 % 5.91 % 6.82 % 4.50 % 5.79 % -1.04%
  QoQ % 4.40% -41.91% 59.05% -13.34% 51.56% -22.28% -
  Horiz. % 98.45% 94.30% 162.35% 102.07% 117.79% 77.72% 100.00%
ROE 2.75 % 2.52 % 4.66 % 2.72 % 3.03 % 1.97 % 2.72 % 0.73%
  QoQ % 9.13% -45.92% 71.32% -10.23% 53.81% -27.57% -
  Horiz. % 101.10% 92.65% 171.32% 100.00% 111.40% 72.43% 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 16.61 17.44 15.91 15.39 14.62 15.37 10.70%
  QoQ % 7.77% -4.76% 9.62% 3.38% 5.27% -4.88% -
  Horiz. % 116.46% 108.07% 113.47% 103.51% 100.13% 95.12% 100.00%
EPS 1.02 0.91 1.64 0.94 1.05 0.66 0.89 9.52%
  QoQ % 12.09% -44.51% 74.47% -10.48% 59.09% -25.84% -
  Horiz. % 114.61% 102.25% 184.27% 105.62% 117.98% 74.16% 100.00%
DPS 0.00 1.00 0.00 1.00 0.00 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% 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 - 316,380
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 13.01 13.60 12.43 12.02 11.49 11.96 11.24%
  QoQ % 7.84% -4.34% 9.41% 3.41% 4.61% -3.93% -
  Horiz. % 117.31% 108.78% 113.71% 103.93% 100.50% 96.07% 100.00%
EPS 0.80 0.71 1.28 0.73 0.82 0.52 0.69 10.37%
  QoQ % 12.68% -44.53% 75.34% -10.98% 57.69% -24.64% -
  Horiz. % 115.94% 102.90% 185.51% 105.80% 118.84% 75.36% 100.00%
DPS 0.00 0.78 0.00 0.78 0.00 0.79 0.78 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.28% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 101.28% 100.00%
NAPS 0.2907 0.2829 0.2745 0.2697 0.2702 0.2631 0.2546 9.25%
  QoQ % 2.76% 3.06% 1.78% -0.19% 2.70% 3.34% -
  Horiz. % 114.18% 111.12% 107.82% 105.93% 106.13% 103.34% 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 2.59 2.29 2.36 2.40 2.60 2.41 2.75%
  QoQ % -3.09% 13.10% -2.97% -1.67% -7.69% 7.88% -
  Horiz. % 104.15% 107.47% 95.02% 97.93% 99.59% 107.88% 100.00%
P/EPS 44.12 47.25 24.39 39.89 35.24 57.58 41.57 4.05%
  QoQ % -6.62% 93.73% -38.86% 13.20% -38.80% 38.51% -
  Horiz. % 106.13% 113.66% 58.67% 95.96% 84.77% 138.51% 100.00%
EY 2.27 2.12 4.10 2.51 2.84 1.74 2.41 -3.91%
  QoQ % 7.08% -48.29% 63.35% -11.62% 63.22% -27.80% -
  Horiz. % 94.19% 87.97% 170.12% 104.15% 117.84% 72.20% 100.00%
DY 0.00 2.33 0.00 2.67 0.00 2.63 2.70 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -2.59% -
  Horiz. % 0.00% 86.30% 0.00% 98.89% 0.00% 97.41% 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 2.74 2.29 2.48 2.47 2.46 2.41 11.84%
  QoQ % 4.01% 19.65% -7.66% 0.40% 0.41% 2.07% -
  Horiz. % 118.26% 113.69% 95.02% 102.90% 102.49% 102.07% 100.00%
P/EPS 50.00 50.00 24.39 42.02 36.19 54.55 41.57 13.11%
  QoQ % 0.00% 105.00% -41.96% 16.11% -33.66% 31.22% -
  Horiz. % 120.28% 120.28% 58.67% 101.08% 87.06% 131.22% 100.00%
EY 2.00 2.00 4.10 2.38 2.76 1.83 2.41 -11.70%
  QoQ % 0.00% -51.22% 72.27% -13.77% 50.82% -24.07% -
  Horiz. % 82.99% 82.99% 170.12% 98.76% 114.52% 75.93% 100.00%
DY 0.00 2.20 0.00 2.53 0.00 2.78 2.70 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.96% -
  Horiz. % 0.00% 81.48% 0.00% 93.70% 0.00% 102.96% 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.
 


 

298  233  593  1088 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.405+0.04 
 GPACKET-WB 0.13+0.005 
 KNM-WB 0.285+0.03 
 PWORTH 0.070.00 
 NETX 0.0150.00 
 VELESTO 0.32+0.005 
 GPACKET 0.55+0.025 
 REACH 0.235-0.005 
 HSI-C5P 0.315+0.03 
 VSOLAR 0.210.00 
Partners & Brokers