Highlights

[SLP] QoQ Quarter Result on 2008-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -118.60%    YoY -     -105.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 34,242 30,357 28,523 43,872 46,831 45,181 48,030 -20.18%
  QoQ % 12.80% 6.43% -34.99% -6.32% 3.65% -5.93% -
  Horiz. % 71.29% 63.20% 59.39% 91.34% 97.50% 94.07% 100.00%
PBT 2,376 1,624 3,650 285 1,653 2,356 2,104 8.43%
  QoQ % 46.31% -55.51% 1,180.70% -82.76% -29.84% 11.98% -
  Horiz. % 112.93% 77.19% 173.48% 13.55% 78.56% 111.98% 100.00%
Tax -360 -440 -300 -541 -277 -237 -103 130.13%
  QoQ % 18.18% -46.67% 44.55% -95.31% -16.88% -130.10% -
  Horiz. % 349.51% 427.18% 291.26% 525.24% 268.93% 230.10% 100.00%
NP 2,016 1,184 3,350 -256 1,376 2,119 2,001 0.50%
  QoQ % 70.27% -64.66% 1,408.59% -118.60% -35.06% 5.90% -
  Horiz. % 100.75% 59.17% 167.42% -12.79% 68.77% 105.90% 100.00%
NP to SH 2,016 1,184 3,350 -256 1,376 2,119 2,001 0.50%
  QoQ % 70.27% -64.66% 1,408.59% -118.60% -35.06% 5.90% -
  Horiz. % 100.75% 59.17% 167.42% -12.79% 68.77% 105.90% 100.00%
Tax Rate 15.15 % 27.09 % 8.22 % 189.82 % 16.76 % 10.06 % 4.90 % 112.09%
  QoQ % -44.08% 229.56% -95.67% 1,032.58% 66.60% 105.31% -
  Horiz. % 309.18% 552.86% 167.76% 3,873.88% 342.04% 205.31% 100.00%
Total Cost 32,226 29,173 25,173 44,128 45,455 43,062 46,029 -21.14%
  QoQ % 10.47% 15.89% -42.95% -2.92% 5.56% -6.45% -
  Horiz. % 70.01% 63.38% 54.69% 95.87% 98.75% 93.55% 100.00%
Net Worth 71,090 71,885 73,148 69,333 58,215 70,986 55,821 17.47%
  QoQ % -1.11% -1.73% 5.50% 19.10% -17.99% 27.17% -
  Horiz. % 127.35% 128.78% 131.04% 124.20% 104.29% 127.17% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 2,114 - 2,133 1,764 - - -
  QoQ % 0.00% 0.00% 0.00% 20.93% 0.00% 0.00% -
  Horiz. % 0.00% 119.85% 0.00% 120.93% 100.00% - -
Div Payout % - % 178.57 % - % - % 128.21 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 139.28% 0.00% 0.00% 100.00% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 71,090 71,885 73,148 69,333 58,215 70,986 55,821 17.47%
  QoQ % -1.11% -1.73% 5.50% 19.10% -17.99% 27.17% -
  Horiz. % 127.35% 128.78% 131.04% 124.20% 104.29% 127.17% 100.00%
NOSH 106,105 105,714 106,012 106,666 88,205 105,950 85,879 15.13%
  QoQ % 0.37% -0.28% -0.61% 20.93% -16.75% 23.37% -
  Horiz. % 123.55% 123.10% 123.44% 124.20% 102.71% 123.37% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.89 % 3.90 % 11.74 % -0.58 % 2.94 % 4.69 % 4.17 % 25.86%
  QoQ % 51.03% -66.78% 2,124.14% -119.73% -37.31% 12.47% -
  Horiz. % 141.25% 93.53% 281.53% -13.91% 70.50% 112.47% 100.00%
ROE 2.84 % 1.65 % 4.58 % -0.37 % 2.36 % 2.99 % 3.58 % -14.29%
  QoQ % 72.12% -63.97% 1,337.84% -115.68% -21.07% -16.48% -
  Horiz. % 79.33% 46.09% 127.93% -10.34% 65.92% 83.52% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.27 28.72 26.91 41.13 53.09 42.64 55.93 -30.67%
  QoQ % 12.36% 6.73% -34.57% -22.53% 24.51% -23.76% -
  Horiz. % 57.70% 51.35% 48.11% 73.54% 94.92% 76.24% 100.00%
EPS 1.90 1.12 3.16 0.24 1.56 2.00 2.33 -12.71%
  QoQ % 69.64% -64.56% 1,216.67% -84.62% -22.00% -14.16% -
  Horiz. % 81.55% 48.07% 135.62% 10.30% 66.95% 85.84% 100.00%
DPS 0.00 2.00 0.00 2.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 100.00% - -
NAPS 0.6700 0.6800 0.6900 0.6500 0.6600 0.6700 0.6500 2.04%
  QoQ % -1.47% -1.45% 6.15% -1.52% -1.49% 3.08% -
  Horiz. % 103.08% 104.62% 106.15% 100.00% 101.54% 103.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.80 9.58 9.00 13.84 14.78 14.25 15.15 -20.18%
  QoQ % 12.73% 6.44% -34.97% -6.36% 3.72% -5.94% -
  Horiz. % 71.29% 63.23% 59.41% 91.35% 97.56% 94.06% 100.00%
EPS 0.64 0.37 1.06 -0.08 0.43 0.67 0.63 1.05%
  QoQ % 72.97% -65.09% 1,425.00% -118.60% -35.82% 6.35% -
  Horiz. % 101.59% 58.73% 168.25% -12.70% 68.25% 106.35% 100.00%
DPS 0.00 0.67 0.00 0.67 0.56 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 19.64% 0.00% 0.00% -
  Horiz. % 0.00% 119.64% 0.00% 119.64% 100.00% - -
NAPS 0.2243 0.2268 0.2308 0.2187 0.1837 0.2240 0.1761 17.49%
  QoQ % -1.10% -1.73% 5.53% 19.05% -17.99% 27.20% -
  Horiz. % 127.37% 128.79% 131.06% 124.19% 104.32% 127.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.5400 0.5500 0.4700 0.4600 0.4700 0.4400 0.4400 -
P/RPS 1.67 1.92 1.75 1.12 0.89 1.03 0.79 64.64%
  QoQ % -13.02% 9.71% 56.25% 25.84% -13.59% 30.38% -
  Horiz. % 211.39% 243.04% 221.52% 141.77% 112.66% 130.38% 100.00%
P/EPS 28.42 49.11 14.87 -191.67 30.13 22.00 18.88 31.31%
  QoQ % -42.13% 230.26% 107.76% -736.14% 36.95% 16.53% -
  Horiz. % 150.53% 260.12% 78.76% -1,015.20% 159.59% 116.53% 100.00%
EY 3.52 2.04 6.72 -0.52 3.32 4.55 5.30 -23.86%
  QoQ % 72.55% -69.64% 1,392.31% -115.66% -27.03% -14.15% -
  Horiz. % 66.42% 38.49% 126.79% -9.81% 62.64% 85.85% 100.00%
DY 0.00 3.64 0.00 4.35 4.26 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 2.11% 0.00% 0.00% -
  Horiz. % 0.00% 85.45% 0.00% 102.11% 100.00% - -
P/NAPS 0.81 0.81 0.68 0.71 0.71 0.66 0.68 12.36%
  QoQ % 0.00% 19.12% -4.23% 0.00% 7.58% -2.94% -
  Horiz. % 119.12% 119.12% 100.00% 104.41% 104.41% 97.06% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 17/08/09 28/05/09 27/02/09 18/11/08 19/08/08 16/05/08 -
Price 0.5200 0.5600 0.4400 0.4700 0.4400 0.4700 0.4700 -
P/RPS 1.61 1.95 1.64 1.14 0.83 1.10 0.84 54.24%
  QoQ % -17.44% 18.90% 43.86% 37.35% -24.55% 30.95% -
  Horiz. % 191.67% 232.14% 195.24% 135.71% 98.81% 130.95% 100.00%
P/EPS 27.37 50.00 13.92 -195.83 28.21 23.50 20.17 22.55%
  QoQ % -45.26% 259.20% 107.11% -794.19% 20.04% 16.51% -
  Horiz. % 135.70% 247.89% 69.01% -970.90% 139.86% 116.51% 100.00%
EY 3.65 2.00 7.18 -0.51 3.55 4.26 4.96 -18.48%
  QoQ % 82.50% -72.14% 1,507.84% -114.37% -16.67% -14.11% -
  Horiz. % 73.59% 40.32% 144.76% -10.28% 71.57% 85.89% 100.00%
DY 0.00 3.57 0.00 4.26 4.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -6.37% 0.00% 0.00% -
  Horiz. % 0.00% 78.46% 0.00% 93.63% 100.00% - -
P/NAPS 0.78 0.82 0.64 0.72 0.67 0.70 0.72 5.48%
  QoQ % -4.88% 28.13% -11.11% 7.46% -4.29% -2.78% -
  Horiz. % 108.33% 113.89% 88.89% 100.00% 93.06% 97.22% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers