Highlights

[SLP] QoQ Quarter Result on 2012-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 09-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -22.24%    YoY -     47.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 39,409 38,089 36,406 37,923 38,534 38,344 37,383 3.58%
  QoQ % 3.47% 4.62% -4.00% -1.59% 0.50% 2.57% -
  Horiz. % 105.42% 101.89% 97.39% 101.44% 103.08% 102.57% 100.00%
PBT 2,982 3,305 2,589 2,970 3,894 3,229 2,242 20.96%
  QoQ % -9.77% 27.66% -12.83% -23.73% 20.59% 44.02% -
  Horiz. % 133.01% 147.41% 115.48% 132.47% 173.68% 144.02% 100.00%
Tax -653 -706 -950 -774 -1,070 -450 -1,686 -46.90%
  QoQ % 7.51% 25.68% -22.74% 27.66% -137.78% 73.31% -
  Horiz. % 38.73% 41.87% 56.35% 45.91% 63.46% 26.69% 100.00%
NP 2,329 2,599 1,639 2,196 2,824 2,779 556 160.08%
  QoQ % -10.39% 58.57% -25.36% -22.24% 1.62% 399.82% -
  Horiz. % 418.88% 467.45% 294.78% 394.96% 507.91% 499.82% 100.00%
NP to SH 2,329 2,599 1,643 2,196 2,824 2,779 570 155.80%
  QoQ % -10.39% 58.19% -25.18% -22.24% 1.62% 387.54% -
  Horiz. % 408.60% 455.96% 288.25% 385.26% 495.44% 487.54% 100.00%
Tax Rate 21.90 % 21.36 % 36.69 % 26.06 % 27.48 % 13.94 % 75.20 % -56.10%
  QoQ % 2.53% -41.78% 40.79% -5.17% 97.13% -81.46% -
  Horiz. % 29.12% 28.40% 48.79% 34.65% 36.54% 18.54% 100.00%
Total Cost 37,080 35,490 34,767 35,727 35,710 35,565 36,827 0.46%
  QoQ % 4.48% 2.08% -2.69% 0.05% 0.41% -3.43% -
  Horiz. % 100.69% 96.37% 94.41% 97.01% 96.97% 96.57% 100.00%
Net Worth 85,479 85,643 83,394 80,684 81,251 81,136 78,892 5.50%
  QoQ % -0.19% 2.70% 3.36% -0.70% 0.14% 2.84% -
  Horiz. % 108.35% 108.56% 105.71% 102.27% 102.99% 102.84% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,477 - 2,489 2,467 - - 2,488 -0.30%
  QoQ % 0.00% 0.00% 0.89% 0.00% 0.00% 0.00% -
  Horiz. % 99.56% 0.00% 100.03% 99.14% 0.00% 0.00% 100.00%
Div Payout % 106.38 % - % 151.52 % 112.36 % - % - % 436.62 % -61.02%
  QoQ % 0.00% 0.00% 34.85% 0.00% 0.00% 0.00% -
  Horiz. % 24.36% 0.00% 34.70% 25.73% 0.00% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 85,479 85,643 83,394 80,684 81,251 81,136 78,892 5.50%
  QoQ % -0.19% 2.70% 3.36% -0.70% 0.14% 2.84% -
  Horiz. % 108.35% 108.56% 105.71% 102.27% 102.99% 102.84% 100.00%
NOSH 247,765 247,523 248,939 246,741 247,719 248,124 248,873 -0.30%
  QoQ % 0.10% -0.57% 0.89% -0.39% -0.16% -0.30% -
  Horiz. % 99.56% 99.46% 100.03% 99.14% 99.54% 99.70% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.91 % 6.82 % 4.50 % 5.79 % 7.33 % 7.25 % 1.49 % 150.78%
  QoQ % -13.34% 51.56% -22.28% -21.01% 1.10% 386.58% -
  Horiz. % 396.64% 457.72% 302.01% 388.59% 491.95% 486.58% 100.00%
ROE 2.72 % 3.03 % 1.97 % 2.72 % 3.48 % 3.43 % 0.72 % 142.76%
  QoQ % -10.23% 53.81% -27.57% -21.84% 1.46% 376.39% -
  Horiz. % 377.78% 420.83% 273.61% 377.78% 483.33% 476.39% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.91 15.39 14.62 15.37 15.56 15.45 15.02 3.92%
  QoQ % 3.38% 5.27% -4.88% -1.22% 0.71% 2.86% -
  Horiz. % 105.93% 102.46% 97.34% 102.33% 103.60% 102.86% 100.00%
EPS 0.94 1.05 0.66 0.89 1.14 1.12 0.22 163.54%
  QoQ % -10.48% 59.09% -25.84% -21.93% 1.79% 409.09% -
  Horiz. % 427.27% 477.27% 300.00% 404.55% 518.18% 509.09% 100.00%
DPS 1.00 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. % 100.00% 0.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.3450 0.3460 0.3350 0.3270 0.3280 0.3270 0.3170 5.81%
  QoQ % -0.29% 3.28% 2.45% -0.30% 0.31% 3.15% -
  Horiz. % 108.83% 109.15% 105.68% 103.15% 103.47% 103.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.43 12.02 11.49 11.96 12.16 12.10 11.79 3.59%
  QoQ % 3.41% 4.61% -3.93% -1.64% 0.50% 2.63% -
  Horiz. % 105.43% 101.95% 97.46% 101.44% 103.14% 102.63% 100.00%
EPS 0.73 0.82 0.52 0.69 0.89 0.88 0.18 154.53%
  QoQ % -10.98% 57.69% -24.64% -22.47% 1.14% 388.89% -
  Horiz. % 405.56% 455.56% 288.89% 383.33% 494.44% 488.89% 100.00%
DPS 0.78 0.00 0.79 0.78 0.00 0.00 0.79 -0.85%
  QoQ % 0.00% 0.00% 1.28% 0.00% 0.00% 0.00% -
  Horiz. % 98.73% 0.00% 100.00% 98.73% 0.00% 0.00% 100.00%
NAPS 0.2697 0.2702 0.2631 0.2546 0.2563 0.2560 0.2489 5.50%
  QoQ % -0.19% 2.70% 3.34% -0.66% 0.12% 2.85% -
  Horiz. % 108.36% 108.56% 105.71% 102.29% 102.97% 102.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3750 0.3700 0.3800 0.3700 0.3800 0.3800 0.3800 -
P/RPS 2.36 2.40 2.60 2.41 2.44 2.46 2.53 -4.54%
  QoQ % -1.67% -7.69% 7.88% -1.23% -0.81% -2.77% -
  Horiz. % 93.28% 94.86% 102.77% 95.26% 96.44% 97.23% 100.00%
P/EPS 39.89 35.24 57.58 41.57 33.33 33.93 165.92 -61.37%
  QoQ % 13.20% -38.80% 38.51% 24.72% -1.77% -79.55% -
  Horiz. % 24.04% 21.24% 34.70% 25.05% 20.09% 20.45% 100.00%
EY 2.51 2.84 1.74 2.41 3.00 2.95 0.60 159.85%
  QoQ % -11.62% 63.22% -27.80% -19.67% 1.69% 391.67% -
  Horiz. % 418.33% 473.33% 290.00% 401.67% 500.00% 491.67% 100.00%
DY 2.67 0.00 2.63 2.70 0.00 0.00 2.63 1.01%
  QoQ % 0.00% 0.00% -2.59% 0.00% 0.00% 0.00% -
  Horiz. % 101.52% 0.00% 100.00% 102.66% 0.00% 0.00% 100.00%
P/NAPS 1.09 1.07 1.13 1.13 1.16 1.16 1.20 -6.21%
  QoQ % 1.87% -5.31% 0.00% -2.59% 0.00% -3.33% -
  Horiz. % 90.83% 89.17% 94.17% 94.17% 96.67% 96.67% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 27/05/13 27/02/13 09/11/12 17/08/12 25/05/12 27/02/12 -
Price 0.3950 0.3800 0.3600 0.3700 0.3900 0.3600 0.4000 -
P/RPS 2.48 2.47 2.46 2.41 2.51 2.33 2.66 -4.57%
  QoQ % 0.40% 0.41% 2.07% -3.98% 7.73% -12.41% -
  Horiz. % 93.23% 92.86% 92.48% 90.60% 94.36% 87.59% 100.00%
P/EPS 42.02 36.19 54.55 41.57 34.21 32.14 174.65 -61.35%
  QoQ % 16.11% -33.66% 31.22% 21.51% 6.44% -81.60% -
  Horiz. % 24.06% 20.72% 31.23% 23.80% 19.59% 18.40% 100.00%
EY 2.38 2.76 1.83 2.41 2.92 3.11 0.57 159.53%
  QoQ % -13.77% 50.82% -24.07% -17.47% -6.11% 445.61% -
  Horiz. % 417.54% 484.21% 321.05% 422.81% 512.28% 545.61% 100.00%
DY 2.53 0.00 2.78 2.70 0.00 0.00 2.50 0.80%
  QoQ % 0.00% 0.00% 2.96% 0.00% 0.00% 0.00% -
  Horiz. % 101.20% 0.00% 111.20% 108.00% 0.00% 0.00% 100.00%
P/NAPS 1.14 1.10 1.07 1.13 1.19 1.10 1.26 -6.46%
  QoQ % 3.64% 2.80% -5.31% -5.04% 8.18% -12.70% -
  Horiz. % 90.48% 87.30% 84.92% 89.68% 94.44% 87.30% 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
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

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