Highlights

[SLP] QoQ Quarter Result on 2009-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 18-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     70.27%    YoY -     46.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 40,729 38,382 37,324 34,242 30,357 28,523 43,872 -4.85%
  QoQ % 6.11% 2.83% 9.00% 12.80% 6.43% -34.99% -
  Horiz. % 92.84% 87.49% 85.07% 78.05% 69.19% 65.01% 100.00%
PBT 1,255 4,843 171 2,376 1,624 3,650 285 169.39%
  QoQ % -74.09% 2,732.16% -92.80% 46.31% -55.51% 1,180.70% -
  Horiz. % 440.35% 1,699.30% 60.00% 833.68% 569.82% 1,280.70% 100.00%
Tax -353 -501 -119 -360 -440 -300 -541 -24.83%
  QoQ % 29.54% -321.01% 66.94% 18.18% -46.67% 44.55% -
  Horiz. % 65.25% 92.61% 22.00% 66.54% 81.33% 55.45% 100.00%
NP 902 4,342 52 2,016 1,184 3,350 -256 -
  QoQ % -79.23% 8,250.00% -97.42% 70.27% -64.66% 1,408.59% -
  Horiz. % -352.34% -1,696.09% -20.31% -787.50% -462.50% -1,308.59% 100.00%
NP to SH 902 4,342 52 2,016 1,184 3,350 -256 -
  QoQ % -79.23% 8,250.00% -97.42% 70.27% -64.66% 1,408.59% -
  Horiz. % -352.34% -1,696.09% -20.31% -787.50% -462.50% -1,308.59% 100.00%
Tax Rate 28.13 % 10.34 % 69.59 % 15.15 % 27.09 % 8.22 % 189.82 % -72.09%
  QoQ % 172.05% -85.14% 359.34% -44.08% 229.56% -95.67% -
  Horiz. % 14.82% 5.45% 36.66% 7.98% 14.27% 4.33% 100.00%
Total Cost 39,827 34,040 37,272 32,226 29,173 25,173 44,128 -6.63%
  QoQ % 17.00% -8.67% 15.66% 10.47% 15.89% -42.95% -
  Horiz. % 90.25% 77.14% 84.46% 73.03% 66.11% 57.05% 100.00%
Net Worth 75,166 180,094 70,719 71,090 71,885 73,148 69,333 5.55%
  QoQ % -58.26% 154.66% -0.52% -1.11% -1.73% 5.50% -
  Horiz. % 108.41% 259.75% 102.00% 102.53% 103.68% 105.50% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,505 - - - 2,114 - 2,133 11.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.45% 0.00% 0.00% 0.00% 99.11% 0.00% 100.00%
Div Payout % 277.78 % - % - % - % 178.57 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.56% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 75,166 180,094 70,719 71,090 71,885 73,148 69,333 5.55%
  QoQ % -58.26% 154.66% -0.52% -1.11% -1.73% 5.50% -
  Horiz. % 108.41% 259.75% 102.00% 102.53% 103.68% 105.50% 100.00%
NOSH 250,555 246,704 103,999 106,105 105,714 106,012 106,666 76.98%
  QoQ % 1.56% 137.22% -1.98% 0.37% -0.28% -0.61% -
  Horiz. % 234.90% 231.29% 97.50% 99.47% 99.11% 99.39% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.21 % 11.31 % 0.14 % 5.89 % 3.90 % 11.74 % -0.58 % -
  QoQ % -80.46% 7,978.57% -97.62% 51.03% -66.78% 2,124.14% -
  Horiz. % -381.03% -1,950.00% -24.14% -1,015.52% -672.41% -2,024.14% 100.00%
ROE 1.20 % 2.41 % 0.07 % 2.84 % 1.65 % 4.58 % -0.37 % -
  QoQ % -50.21% 3,342.86% -97.54% 72.12% -63.97% 1,337.84% -
  Horiz. % -324.32% -651.35% -18.92% -767.57% -445.95% -1,237.84% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 16.26 15.56 35.89 32.27 28.72 26.91 41.13 -46.23%
  QoQ % 4.50% -56.65% 11.22% 12.36% 6.73% -34.57% -
  Horiz. % 39.53% 37.83% 87.26% 78.46% 69.83% 65.43% 100.00%
EPS 0.36 1.76 0.05 1.90 1.12 3.16 0.24 31.13%
  QoQ % -79.55% 3,420.00% -97.37% 69.64% -64.56% 1,216.67% -
  Horiz. % 150.00% 733.33% 20.83% 791.67% 466.67% 1,316.67% 100.00%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 2.00 -37.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.3000 0.7300 0.6800 0.6700 0.6800 0.6900 0.6500 -40.36%
  QoQ % -58.90% 7.35% 1.49% -1.47% -1.45% 6.15% -
  Horiz. % 46.15% 112.31% 104.62% 103.08% 104.62% 106.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.85 12.11 11.78 10.80 9.58 9.00 13.84 -4.84%
  QoQ % 6.11% 2.80% 9.07% 12.73% 6.44% -34.97% -
  Horiz. % 92.85% 87.50% 85.12% 78.03% 69.22% 65.03% 100.00%
EPS 0.28 1.37 0.02 0.64 0.37 1.06 -0.08 -
  QoQ % -79.56% 6,750.00% -96.88% 72.97% -65.09% 1,425.00% -
  Horiz. % -350.00% -1,712.50% -25.00% -800.00% -462.50% -1,325.00% 100.00%
DPS 0.79 0.00 0.00 0.00 0.67 0.00 0.67 11.64%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.91% 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.2371 0.5682 0.2231 0.2243 0.2268 0.2308 0.2187 5.55%
  QoQ % -58.27% 154.68% -0.53% -1.10% -1.73% 5.53% -
  Horiz. % 108.41% 259.81% 102.01% 102.56% 103.70% 105.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.6500 0.7000 0.5700 0.5400 0.5500 0.4700 0.4600 -
P/RPS 4.00 4.50 1.59 1.67 1.92 1.75 1.12 134.19%
  QoQ % -11.11% 183.02% -4.79% -13.02% 9.71% 56.25% -
  Horiz. % 357.14% 401.79% 141.96% 149.11% 171.43% 156.25% 100.00%
P/EPS 180.56 39.77 1,140.00 28.42 49.11 14.87 -191.67 -
  QoQ % 354.01% -96.51% 3,911.26% -42.13% 230.26% 107.76% -
  Horiz. % -94.20% -20.75% -594.77% -14.83% -25.62% -7.76% 100.00%
EY 0.55 2.51 0.09 3.52 2.04 6.72 -0.52 -
  QoQ % -78.09% 2,688.89% -97.44% 72.55% -69.64% 1,392.31% -
  Horiz. % -105.77% -482.69% -17.31% -676.92% -392.31% -1,292.31% 100.00%
DY 1.54 0.00 0.00 0.00 3.64 0.00 4.35 -50.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.40% 0.00% 0.00% 0.00% 83.68% 0.00% 100.00%
P/NAPS 2.17 0.96 0.84 0.81 0.81 0.68 0.71 111.04%
  QoQ % 126.04% 14.29% 3.70% 0.00% 19.12% -4.23% -
  Horiz. % 305.63% 135.21% 118.31% 114.08% 114.08% 95.77% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 18/05/10 25/02/10 18/11/09 17/08/09 28/05/09 27/02/09 -
Price 0.6000 0.7500 0.5900 0.5200 0.5600 0.4400 0.4700 -
P/RPS 3.69 4.82 1.64 1.61 1.95 1.64 1.14 119.29%
  QoQ % -23.44% 193.90% 1.86% -17.44% 18.90% 43.86% -
  Horiz. % 323.68% 422.81% 143.86% 141.23% 171.05% 143.86% 100.00%
P/EPS 166.67 42.61 1,180.00 27.37 50.00 13.92 -195.83 -
  QoQ % 291.15% -96.39% 4,211.29% -45.26% 259.20% 107.11% -
  Horiz. % -85.11% -21.76% -602.56% -13.98% -25.53% -7.11% 100.00%
EY 0.60 2.35 0.08 3.65 2.00 7.18 -0.51 -
  QoQ % -74.47% 2,837.50% -97.81% 82.50% -72.14% 1,507.84% -
  Horiz. % -117.65% -460.78% -15.69% -715.69% -392.16% -1,407.84% 100.00%
DY 1.67 0.00 0.00 0.00 3.57 0.00 4.26 -46.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.20% 0.00% 0.00% 0.00% 83.80% 0.00% 100.00%
P/NAPS 2.00 1.03 0.87 0.78 0.82 0.64 0.72 97.98%
  QoQ % 94.17% 18.39% 11.54% -4.88% 28.13% -11.11% -
  Horiz. % 277.78% 143.06% 120.83% 108.33% 113.89% 88.89% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers