Highlights

[SLP] QoQ Quarter Result on 2011-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -15.39%    YoY -     -26.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 38,534 38,344 37,383 37,437 35,798 38,344 38,008 0.92%
  QoQ % 0.50% 2.57% -0.14% 4.58% -6.64% 0.88% -
  Horiz. % 101.38% 100.88% 98.36% 98.50% 94.19% 100.88% 100.00%
PBT 3,894 3,229 2,242 1,441 2,024 2,668 2,128 49.66%
  QoQ % 20.59% 44.02% 55.59% -28.80% -24.14% 25.38% -
  Horiz. % 182.99% 151.74% 105.36% 67.72% 95.11% 125.38% 100.00%
Tax -1,070 -450 -1,686 49 -263 -386 -81 459.69%
  QoQ % -137.78% 73.31% -3,540.82% 118.63% 31.87% -376.54% -
  Horiz. % 1,320.99% 555.56% 2,081.48% -60.49% 324.69% 476.54% 100.00%
NP 2,824 2,779 556 1,490 1,761 2,282 2,047 23.95%
  QoQ % 1.62% 399.82% -62.68% -15.39% -22.83% 11.48% -
  Horiz. % 137.96% 135.76% 27.16% 72.79% 86.03% 111.48% 100.00%
NP to SH 2,824 2,779 570 1,490 1,761 2,282 2,057 23.55%
  QoQ % 1.62% 387.54% -61.74% -15.39% -22.83% 10.94% -
  Horiz. % 137.29% 135.10% 27.71% 72.44% 85.61% 110.94% 100.00%
Tax Rate 27.48 % 13.94 % 75.20 % -3.40 % 12.99 % 14.47 % 3.81 % 273.75%
  QoQ % 97.13% -81.46% 2,311.76% -126.17% -10.23% 279.79% -
  Horiz. % 721.26% 365.88% 1,973.75% -89.24% 340.94% 379.79% 100.00%
Total Cost 35,710 35,565 36,827 35,947 34,037 36,062 35,961 -0.47%
  QoQ % 0.41% -3.43% 2.45% 5.61% -5.62% 0.28% -
  Horiz. % 99.30% 98.90% 102.41% 99.96% 94.65% 100.28% 100.00%
Net Worth 81,251 81,136 78,892 76,734 77,632 78,133 76,040 4.52%
  QoQ % 0.14% 2.84% 2.81% -1.16% -0.64% 2.75% -
  Horiz. % 106.85% 106.70% 103.75% 100.91% 102.09% 102.75% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 2,488 2,483 - - 2,484 -
  QoQ % 0.00% 0.00% 0.22% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.15% 99.93% 0.00% 0.00% 100.00%
Div Payout % - % - % 436.62 % 166.67 % - % - % 120.81 % -
  QoQ % 0.00% 0.00% 161.97% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 361.41% 137.96% 0.00% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 81,251 81,136 78,892 76,734 77,632 78,133 76,040 4.52%
  QoQ % 0.14% 2.84% 2.81% -1.16% -0.64% 2.75% -
  Horiz. % 106.85% 106.70% 103.75% 100.91% 102.09% 102.75% 100.00%
NOSH 247,719 248,124 248,873 248,333 248,028 248,043 248,499 -0.21%
  QoQ % -0.16% -0.30% 0.22% 0.12% -0.01% -0.18% -
  Horiz. % 99.69% 99.85% 100.15% 99.93% 99.81% 99.82% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.33 % 7.25 % 1.49 % 3.98 % 4.92 % 5.95 % 5.39 % 22.77%
  QoQ % 1.10% 386.58% -62.56% -19.11% -17.31% 10.39% -
  Horiz. % 135.99% 134.51% 27.64% 73.84% 91.28% 110.39% 100.00%
ROE 3.48 % 3.43 % 0.72 % 1.94 % 2.27 % 2.92 % 2.71 % 18.16%
  QoQ % 1.46% 376.39% -62.89% -14.54% -22.26% 7.75% -
  Horiz. % 128.41% 126.57% 26.57% 71.59% 83.76% 107.75% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.56 15.45 15.02 15.08 14.43 15.46 15.29 1.17%
  QoQ % 0.71% 2.86% -0.40% 4.50% -6.66% 1.11% -
  Horiz. % 101.77% 101.05% 98.23% 98.63% 94.38% 101.11% 100.00%
EPS 1.14 1.12 0.22 0.60 0.71 0.92 0.83 23.59%
  QoQ % 1.79% 409.09% -63.33% -15.49% -22.83% 10.84% -
  Horiz. % 137.35% 134.94% 26.51% 72.29% 85.54% 110.84% 100.00%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.3280 0.3270 0.3170 0.3090 0.3130 0.3150 0.3060 4.74%
  QoQ % 0.31% 3.15% 2.59% -1.28% -0.63% 2.94% -
  Horiz. % 107.19% 106.86% 103.59% 100.98% 102.29% 102.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.16 12.10 11.79 11.81 11.29 12.10 11.99 0.94%
  QoQ % 0.50% 2.63% -0.17% 4.61% -6.69% 0.92% -
  Horiz. % 101.42% 100.92% 98.33% 98.50% 94.16% 100.92% 100.00%
EPS 0.89 0.88 0.18 0.47 0.56 0.72 0.65 23.33%
  QoQ % 1.14% 388.89% -61.70% -16.07% -22.22% 10.77% -
  Horiz. % 136.92% 135.38% 27.69% 72.31% 86.15% 110.77% 100.00%
DPS 0.00 0.00 0.79 0.78 0.00 0.00 0.78 -
  QoQ % 0.00% 0.00% 1.28% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.28% 100.00% 0.00% 0.00% 100.00%
NAPS 0.2563 0.2560 0.2489 0.2421 0.2449 0.2465 0.2399 4.51%
  QoQ % 0.12% 2.85% 2.81% -1.14% -0.65% 2.75% -
  Horiz. % 106.84% 106.71% 103.75% 100.92% 102.08% 102.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.3800 0.3800 0.3800 0.3400 0.3700 0.4000 0.5000 -
P/RPS 2.44 2.46 2.53 2.26 2.56 2.59 3.27 -17.75%
  QoQ % -0.81% -2.77% 11.95% -11.72% -1.16% -20.80% -
  Horiz. % 74.62% 75.23% 77.37% 69.11% 78.29% 79.20% 100.00%
P/EPS 33.33 33.93 165.92 56.67 52.11 43.48 60.40 -32.75%
  QoQ % -1.77% -79.55% 192.78% 8.75% 19.85% -28.01% -
  Horiz. % 55.18% 56.18% 274.70% 93.82% 86.27% 71.99% 100.00%
EY 3.00 2.95 0.60 1.76 1.92 2.30 1.66 48.42%
  QoQ % 1.69% 391.67% -65.91% -8.33% -16.52% 38.55% -
  Horiz. % 180.72% 177.71% 36.14% 106.02% 115.66% 138.55% 100.00%
DY 0.00 0.00 2.63 2.94 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% -10.54% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 131.50% 147.00% 0.00% 0.00% 100.00%
P/NAPS 1.16 1.16 1.20 1.10 1.18 1.27 1.63 -20.31%
  QoQ % 0.00% -3.33% 9.09% -6.78% -7.09% -22.09% -
  Horiz. % 71.17% 71.17% 73.62% 67.48% 72.39% 77.91% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 25/05/12 27/02/12 25/11/11 24/08/11 25/05/11 28/02/11 -
Price 0.3900 0.3600 0.4000 0.3700 0.3400 0.3700 0.3800 -
P/RPS 2.51 2.33 2.66 2.45 2.36 2.39 2.48 0.81%
  QoQ % 7.73% -12.41% 8.57% 3.81% -1.26% -3.63% -
  Horiz. % 101.21% 93.95% 107.26% 98.79% 95.16% 96.37% 100.00%
P/EPS 34.21 32.14 174.65 61.67 47.89 40.22 45.91 -17.82%
  QoQ % 6.44% -81.60% 183.20% 28.77% 19.07% -12.39% -
  Horiz. % 74.52% 70.01% 380.42% 134.33% 104.31% 87.61% 100.00%
EY 2.92 3.11 0.57 1.62 2.09 2.49 2.18 21.53%
  QoQ % -6.11% 445.61% -64.81% -22.49% -16.06% 14.22% -
  Horiz. % 133.94% 142.66% 26.15% 74.31% 95.87% 114.22% 100.00%
DY 0.00 0.00 2.50 2.70 0.00 0.00 2.63 -
  QoQ % 0.00% 0.00% -7.41% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 95.06% 102.66% 0.00% 0.00% 100.00%
P/NAPS 1.19 1.10 1.26 1.20 1.09 1.17 1.24 -2.71%
  QoQ % 8.18% -12.70% 5.00% 10.09% -6.84% -5.65% -
  Horiz. % 95.97% 88.71% 101.61% 96.77% 87.90% 94.35% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers