Highlights

[SLP] QoQ Quarter Result on 2013-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     74.02%    YoY -     84.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 45,441 44,454 41,243 43,103 39,409 38,089 36,406 15.97%
  QoQ % 2.22% 7.79% -4.32% 9.37% 3.47% 4.62% -
  Horiz. % 124.82% 122.11% 113.29% 118.40% 108.25% 104.62% 100.00%
PBT 3,035 3,417 3,121 5,064 2,982 3,305 2,589 11.21%
  QoQ % -11.18% 9.48% -38.37% 69.82% -9.77% 27.66% -
  Horiz. % 117.23% 131.98% 120.55% 195.60% 115.18% 127.66% 100.00%
Tax -526 -884 -871 -1,011 -653 -706 -950 -32.64%
  QoQ % 40.50% -1.49% 13.85% -54.82% 7.51% 25.68% -
  Horiz. % 55.37% 93.05% 91.68% 106.42% 68.74% 74.32% 100.00%
NP 2,509 2,533 2,250 4,053 2,329 2,599 1,639 32.93%
  QoQ % -0.95% 12.58% -44.49% 74.02% -10.39% 58.57% -
  Horiz. % 153.08% 154.55% 137.28% 247.28% 142.10% 158.57% 100.00%
NP to SH 2,509 2,533 2,260 4,053 2,329 2,599 1,643 32.71%
  QoQ % -0.95% 12.08% -44.24% 74.02% -10.39% 58.19% -
  Horiz. % 152.71% 154.17% 137.55% 246.68% 141.75% 158.19% 100.00%
Tax Rate 17.33 % 25.87 % 27.91 % 19.96 % 21.90 % 21.36 % 36.69 % -39.43%
  QoQ % -33.01% -7.31% 39.83% -8.86% 2.53% -41.78% -
  Horiz. % 47.23% 70.51% 76.07% 54.40% 59.69% 58.22% 100.00%
Total Cost 42,932 41,921 38,993 39,050 37,080 35,490 34,767 15.14%
  QoQ % 2.41% 7.51% -0.15% 5.31% 4.48% 2.08% -
  Horiz. % 123.48% 120.58% 112.16% 112.32% 106.65% 102.08% 100.00%
Net Worth 92,162 92,131 89,654 86,991 85,479 85,643 83,394 6.91%
  QoQ % 0.03% 2.76% 3.06% 1.77% -0.19% 2.70% -
  Horiz. % 110.51% 110.48% 107.51% 104.31% 102.50% 102.70% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,484 - 2,483 - 2,477 - 2,489 -0.14%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.79% 0.00% 99.76% 0.00% 99.53% 0.00% 100.00%
Div Payout % 99.01 % - % 109.89 % - % 106.38 % - % 151.52 % -24.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.34% 0.00% 72.53% 0.00% 70.21% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 92,162 92,131 89,654 86,991 85,479 85,643 83,394 6.91%
  QoQ % 0.03% 2.76% 3.06% 1.77% -0.19% 2.70% -
  Horiz. % 110.51% 110.48% 107.51% 104.31% 102.50% 102.70% 100.00%
NOSH 248,415 248,333 248,351 247,134 247,765 247,523 248,939 -0.14%
  QoQ % 0.03% -0.01% 0.49% -0.26% 0.10% -0.57% -
  Horiz. % 99.79% 99.76% 99.76% 99.27% 99.53% 99.43% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.52 % 5.70 % 5.46 % 9.40 % 5.91 % 6.82 % 4.50 % 14.63%
  QoQ % -3.16% 4.40% -41.91% 59.05% -13.34% 51.56% -
  Horiz. % 122.67% 126.67% 121.33% 208.89% 131.33% 151.56% 100.00%
ROE 2.72 % 2.75 % 2.52 % 4.66 % 2.72 % 3.03 % 1.97 % 24.07%
  QoQ % -1.09% 9.13% -45.92% 71.32% -10.23% 53.81% -
  Horiz. % 138.07% 139.59% 127.92% 236.55% 138.07% 153.81% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.29 17.90 16.61 17.44 15.91 15.39 14.62 16.15%
  QoQ % 2.18% 7.77% -4.76% 9.62% 3.38% 5.27% -
  Horiz. % 125.10% 122.44% 113.61% 119.29% 108.82% 105.27% 100.00%
EPS 1.01 1.02 0.91 1.64 0.94 1.05 0.66 32.90%
  QoQ % -0.98% 12.09% -44.51% 74.47% -10.48% 59.09% -
  Horiz. % 153.03% 154.55% 137.88% 248.48% 142.42% 159.09% 100.00%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.3710 0.3710 0.3610 0.3520 0.3450 0.3460 0.3350 7.06%
  QoQ % 0.00% 2.77% 2.56% 2.03% -0.29% 3.28% -
  Horiz. % 110.75% 110.75% 107.76% 105.07% 102.99% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.32 14.01 13.00 13.58 12.42 12.00 11.47 15.99%
  QoQ % 2.21% 7.77% -4.27% 9.34% 3.50% 4.62% -
  Horiz. % 124.85% 122.14% 113.34% 118.40% 108.28% 104.62% 100.00%
EPS 0.79 0.80 0.71 1.28 0.73 0.82 0.52 32.26%
  QoQ % -1.25% 12.68% -44.53% 75.34% -10.98% 57.69% -
  Horiz. % 151.92% 153.85% 136.54% 246.15% 140.38% 157.69% 100.00%
DPS 0.78 0.00 0.78 0.00 0.78 0.00 0.78 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.2905 0.2904 0.2826 0.2742 0.2694 0.2699 0.2628 6.93%
  QoQ % 0.03% 2.76% 3.06% 1.78% -0.19% 2.70% -
  Horiz. % 110.54% 110.50% 107.53% 104.34% 102.51% 102.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.4900 0.4500 0.4300 0.4000 0.3750 0.3700 0.3800 -
P/RPS 2.68 2.51 2.59 2.29 2.36 2.40 2.60 2.05%
  QoQ % 6.77% -3.09% 13.10% -2.97% -1.67% -7.69% -
  Horiz. % 103.08% 96.54% 99.62% 88.08% 90.77% 92.31% 100.00%
P/EPS 48.51 44.12 47.25 24.39 39.89 35.24 57.58 -10.83%
  QoQ % 9.95% -6.62% 93.73% -38.86% 13.20% -38.80% -
  Horiz. % 84.25% 76.62% 82.06% 42.36% 69.28% 61.20% 100.00%
EY 2.06 2.27 2.12 4.10 2.51 2.84 1.74 11.95%
  QoQ % -9.25% 7.08% -48.29% 63.35% -11.62% 63.22% -
  Horiz. % 118.39% 130.46% 121.84% 235.63% 144.25% 163.22% 100.00%
DY 2.04 0.00 2.33 0.00 2.67 0.00 2.63 -15.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.57% 0.00% 88.59% 0.00% 101.52% 0.00% 100.00%
P/NAPS 1.32 1.21 1.19 1.14 1.09 1.07 1.13 10.95%
  QoQ % 9.09% 1.68% 4.39% 4.59% 1.87% -5.31% -
  Horiz. % 116.81% 107.08% 105.31% 100.88% 96.46% 94.69% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 07/08/14 29/04/14 25/02/14 15/11/13 19/08/13 27/05/13 27/02/13 -
Price 0.5500 0.5100 0.4550 0.4000 0.3950 0.3800 0.3600 -
P/RPS 3.01 2.85 2.74 2.29 2.48 2.47 2.46 14.44%
  QoQ % 5.61% 4.01% 19.65% -7.66% 0.40% 0.41% -
  Horiz. % 122.36% 115.85% 111.38% 93.09% 100.81% 100.41% 100.00%
P/EPS 54.46 50.00 50.00 24.39 42.02 36.19 54.55 -0.11%
  QoQ % 8.92% 0.00% 105.00% -41.96% 16.11% -33.66% -
  Horiz. % 99.84% 91.66% 91.66% 44.71% 77.03% 66.34% 100.00%
EY 1.84 2.00 2.00 4.10 2.38 2.76 1.83 0.36%
  QoQ % -8.00% 0.00% -51.22% 72.27% -13.77% 50.82% -
  Horiz. % 100.55% 109.29% 109.29% 224.04% 130.05% 150.82% 100.00%
DY 1.82 0.00 2.20 0.00 2.53 0.00 2.78 -24.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.47% 0.00% 79.14% 0.00% 91.01% 0.00% 100.00%
P/NAPS 1.48 1.37 1.26 1.14 1.14 1.10 1.07 24.22%
  QoQ % 8.03% 8.73% 10.53% 0.00% 3.64% 2.80% -
  Horiz. % 138.32% 128.04% 117.76% 106.54% 106.54% 102.80% 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
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers