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 - 316,959
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS