Highlights

[SLP] QoQ Quarter Result on 2009-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -97.42%    YoY -     120.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 38,973 40,729 38,382 37,324 34,242 30,357 28,523 23.11%
  QoQ % -4.31% 6.11% 2.83% 9.00% 12.80% 6.43% -
  Horiz. % 136.64% 142.79% 134.57% 130.86% 120.05% 106.43% 100.00%
PBT 2,157 1,255 4,843 171 2,376 1,624 3,650 -29.56%
  QoQ % 71.87% -74.09% 2,732.16% -92.80% 46.31% -55.51% -
  Horiz. % 59.10% 34.38% 132.68% 4.68% 65.10% 44.49% 100.00%
Tax -138 -353 -501 -119 -360 -440 -300 -40.38%
  QoQ % 60.91% 29.54% -321.01% 66.94% 18.18% -46.67% -
  Horiz. % 46.00% 117.67% 167.00% 39.67% 120.00% 146.67% 100.00%
NP 2,019 902 4,342 52 2,016 1,184 3,350 -28.63%
  QoQ % 123.84% -79.23% 8,250.00% -97.42% 70.27% -64.66% -
  Horiz. % 60.27% 26.93% 129.61% 1.55% 60.18% 35.34% 100.00%
NP to SH 2,019 902 4,342 52 2,016 1,184 3,350 -28.63%
  QoQ % 123.84% -79.23% 8,250.00% -97.42% 70.27% -64.66% -
  Horiz. % 60.27% 26.93% 129.61% 1.55% 60.18% 35.34% 100.00%
Tax Rate 6.40 % 28.13 % 10.34 % 69.59 % 15.15 % 27.09 % 8.22 % -15.35%
  QoQ % -77.25% 172.05% -85.14% 359.34% -44.08% 229.56% -
  Horiz. % 77.86% 342.21% 125.79% 846.59% 184.31% 329.56% 100.00%
Total Cost 36,954 39,827 34,040 37,272 32,226 29,173 25,173 29.14%
  QoQ % -7.21% 17.00% -8.67% 15.66% 10.47% 15.89% -
  Horiz. % 146.80% 158.21% 135.22% 148.06% 128.02% 115.89% 100.00%
Net Worth 73,865 75,166 180,094 70,719 71,090 71,885 73,148 0.65%
  QoQ % -1.73% -58.26% 154.66% -0.52% -1.11% -1.73% -
  Horiz. % 100.98% 102.76% 246.20% 96.68% 97.19% 98.27% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,462 2,505 - - - 2,114 - -
  QoQ % -1.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.46% 118.51% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 121.95 % 277.78 % - % - % - % 178.57 % - % -
  QoQ % -56.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.29% 155.56% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 73,865 75,166 180,094 70,719 71,090 71,885 73,148 0.65%
  QoQ % -1.73% -58.26% 154.66% -0.52% -1.11% -1.73% -
  Horiz. % 100.98% 102.76% 246.20% 96.68% 97.19% 98.27% 100.00%
NOSH 246,219 250,555 246,704 103,999 106,105 105,714 106,012 75.29%
  QoQ % -1.73% 1.56% 137.22% -1.98% 0.37% -0.28% -
  Horiz. % 232.25% 236.34% 232.71% 98.10% 100.09% 99.72% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.18 % 2.21 % 11.31 % 0.14 % 5.89 % 3.90 % 11.74 % -42.01%
  QoQ % 134.39% -80.46% 7,978.57% -97.62% 51.03% -66.78% -
  Horiz. % 44.12% 18.82% 96.34% 1.19% 50.17% 33.22% 100.00%
ROE 2.73 % 1.20 % 2.41 % 0.07 % 2.84 % 1.65 % 4.58 % -29.15%
  QoQ % 127.50% -50.21% 3,342.86% -97.54% 72.12% -63.97% -
  Horiz. % 59.61% 26.20% 52.62% 1.53% 62.01% 36.03% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.83 16.26 15.56 35.89 32.27 28.72 26.91 -29.77%
  QoQ % -2.64% 4.50% -56.65% 11.22% 12.36% 6.73% -
  Horiz. % 58.83% 60.42% 57.82% 133.37% 119.92% 106.73% 100.00%
EPS 0.82 0.36 1.76 0.05 1.90 1.12 3.16 -59.28%
  QoQ % 127.78% -79.55% 3,420.00% -97.37% 69.64% -64.56% -
  Horiz. % 25.95% 11.39% 55.70% 1.58% 60.13% 35.44% 100.00%
DPS 1.00 1.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3000 0.3000 0.7300 0.6800 0.6700 0.6800 0.6900 -42.58%
  QoQ % 0.00% -58.90% 7.35% 1.49% -1.47% -1.45% -
  Horiz. % 43.48% 43.48% 105.80% 98.55% 97.10% 98.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.30 12.85 12.11 11.78 10.80 9.58 9.00 23.13%
  QoQ % -4.28% 6.11% 2.80% 9.07% 12.73% 6.44% -
  Horiz. % 136.67% 142.78% 134.56% 130.89% 120.00% 106.44% 100.00%
EPS 0.64 0.28 1.37 0.02 0.64 0.37 1.06 -28.54%
  QoQ % 128.57% -79.56% 6,750.00% -96.88% 72.97% -65.09% -
  Horiz. % 60.38% 26.42% 129.25% 1.89% 60.38% 34.91% 100.00%
DPS 0.78 0.79 0.00 0.00 0.00 0.67 0.00 -
  QoQ % -1.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.42% 117.91% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2330 0.2371 0.5682 0.2231 0.2243 0.2268 0.2308 0.63%
  QoQ % -1.73% -58.27% 154.68% -0.53% -1.10% -1.73% -
  Horiz. % 100.95% 102.73% 246.19% 96.66% 97.18% 98.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.5000 0.6500 0.7000 0.5700 0.5400 0.5500 0.4700 -
P/RPS 3.16 4.00 4.50 1.59 1.67 1.92 1.75 48.23%
  QoQ % -21.00% -11.11% 183.02% -4.79% -13.02% 9.71% -
  Horiz. % 180.57% 228.57% 257.14% 90.86% 95.43% 109.71% 100.00%
P/EPS 60.98 180.56 39.77 1,140.00 28.42 49.11 14.87 155.98%
  QoQ % -66.23% 354.01% -96.51% 3,911.26% -42.13% 230.26% -
  Horiz. % 410.09% 1,214.26% 267.45% 7,666.44% 191.12% 330.26% 100.00%
EY 1.64 0.55 2.51 0.09 3.52 2.04 6.72 -60.91%
  QoQ % 198.18% -78.09% 2,688.89% -97.44% 72.55% -69.64% -
  Horiz. % 24.40% 8.18% 37.35% 1.34% 52.38% 30.36% 100.00%
DY 2.00 1.54 0.00 0.00 0.00 3.64 0.00 -
  QoQ % 29.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.95% 42.31% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.67 2.17 0.96 0.84 0.81 0.81 0.68 81.93%
  QoQ % -23.04% 126.04% 14.29% 3.70% 0.00% 19.12% -
  Horiz. % 245.59% 319.12% 141.18% 123.53% 119.12% 119.12% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 18/05/10 25/02/10 18/11/09 17/08/09 28/05/09 -
Price 0.6000 0.6000 0.7500 0.5900 0.5200 0.5600 0.4400 -
P/RPS 3.79 3.69 4.82 1.64 1.61 1.95 1.64 74.71%
  QoQ % 2.71% -23.44% 193.90% 1.86% -17.44% 18.90% -
  Horiz. % 231.10% 225.00% 293.90% 100.00% 98.17% 118.90% 100.00%
P/EPS 73.17 166.67 42.61 1,180.00 27.37 50.00 13.92 202.01%
  QoQ % -56.10% 291.15% -96.39% 4,211.29% -45.26% 259.20% -
  Horiz. % 525.65% 1,197.34% 306.11% 8,477.01% 196.62% 359.20% 100.00%
EY 1.37 0.60 2.35 0.08 3.65 2.00 7.18 -66.82%
  QoQ % 128.33% -74.47% 2,837.50% -97.81% 82.50% -72.14% -
  Horiz. % 19.08% 8.36% 32.73% 1.11% 50.84% 27.86% 100.00%
DY 1.67 1.67 0.00 0.00 0.00 3.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.78% 46.78% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.00 2.00 1.03 0.87 0.78 0.82 0.64 113.60%
  QoQ % 0.00% 94.17% 18.39% 11.54% -4.88% 28.13% -
  Horiz. % 312.50% 312.50% 160.94% 135.94% 121.88% 128.12% 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. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Dayang: Announcement is good for investors Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
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. Work with us and Malaysia will win, AirAsia tells MAHB and Mavcom Good Articles to Share
8. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
Partners & Brokers