Highlights

[SLP] QoQ Quarter Result on 2012-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -25.18%    YoY -     188.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 43,103 39,409 38,089 36,406 37,923 38,534 38,344 8.10%
  QoQ % 9.37% 3.47% 4.62% -4.00% -1.59% 0.50% -
  Horiz. % 112.41% 102.78% 99.33% 94.95% 98.90% 100.50% 100.00%
PBT 5,064 2,982 3,305 2,589 2,970 3,894 3,229 34.95%
  QoQ % 69.82% -9.77% 27.66% -12.83% -23.73% 20.59% -
  Horiz. % 156.83% 92.35% 102.35% 80.18% 91.98% 120.59% 100.00%
Tax -1,011 -653 -706 -950 -774 -1,070 -450 71.45%
  QoQ % -54.82% 7.51% 25.68% -22.74% 27.66% -137.78% -
  Horiz. % 224.67% 145.11% 156.89% 211.11% 172.00% 237.78% 100.00%
NP 4,053 2,329 2,599 1,639 2,196 2,824 2,779 28.58%
  QoQ % 74.02% -10.39% 58.57% -25.36% -22.24% 1.62% -
  Horiz. % 145.84% 83.81% 93.52% 58.98% 79.02% 101.62% 100.00%
NP to SH 4,053 2,329 2,599 1,643 2,196 2,824 2,779 28.58%
  QoQ % 74.02% -10.39% 58.19% -25.18% -22.24% 1.62% -
  Horiz. % 145.84% 83.81% 93.52% 59.12% 79.02% 101.62% 100.00%
Tax Rate 19.96 % 21.90 % 21.36 % 36.69 % 26.06 % 27.48 % 13.94 % 27.01%
  QoQ % -8.86% 2.53% -41.78% 40.79% -5.17% 97.13% -
  Horiz. % 143.19% 157.10% 153.23% 263.20% 186.94% 197.13% 100.00%
Total Cost 39,050 37,080 35,490 34,767 35,727 35,710 35,565 6.42%
  QoQ % 5.31% 4.48% 2.08% -2.69% 0.05% 0.41% -
  Horiz. % 109.80% 104.26% 99.79% 97.76% 100.46% 100.41% 100.00%
Net Worth 86,991 85,479 85,643 83,394 80,684 81,251 81,136 4.75%
  QoQ % 1.77% -0.19% 2.70% 3.36% -0.70% 0.14% -
  Horiz. % 107.22% 105.35% 105.55% 102.78% 99.44% 100.14% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 2,477 - 2,489 2,467 - - -
  QoQ % 0.00% 0.00% 0.00% 0.89% 0.00% 0.00% -
  Horiz. % 0.00% 100.42% 0.00% 100.89% 100.00% - -
Div Payout % - % 106.38 % - % 151.52 % 112.36 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 34.85% 0.00% 0.00% -
  Horiz. % 0.00% 94.68% 0.00% 134.85% 100.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 86,991 85,479 85,643 83,394 80,684 81,251 81,136 4.75%
  QoQ % 1.77% -0.19% 2.70% 3.36% -0.70% 0.14% -
  Horiz. % 107.22% 105.35% 105.55% 102.78% 99.44% 100.14% 100.00%
NOSH 247,134 247,765 247,523 248,939 246,741 247,719 248,124 -0.27%
  QoQ % -0.26% 0.10% -0.57% 0.89% -0.39% -0.16% -
  Horiz. % 99.60% 99.86% 99.76% 100.33% 99.44% 99.84% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.40 % 5.91 % 6.82 % 4.50 % 5.79 % 7.33 % 7.25 % 18.88%
  QoQ % 59.05% -13.34% 51.56% -22.28% -21.01% 1.10% -
  Horiz. % 129.66% 81.52% 94.07% 62.07% 79.86% 101.10% 100.00%
ROE 4.66 % 2.72 % 3.03 % 1.97 % 2.72 % 3.48 % 3.43 % 22.64%
  QoQ % 71.32% -10.23% 53.81% -27.57% -21.84% 1.46% -
  Horiz. % 135.86% 79.30% 88.34% 57.43% 79.30% 101.46% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.44 15.91 15.39 14.62 15.37 15.56 15.45 8.40%
  QoQ % 9.62% 3.38% 5.27% -4.88% -1.22% 0.71% -
  Horiz. % 112.88% 102.98% 99.61% 94.63% 99.48% 100.71% 100.00%
EPS 1.64 0.94 1.05 0.66 0.89 1.14 1.12 28.92%
  QoQ % 74.47% -10.48% 59.09% -25.84% -21.93% 1.79% -
  Horiz. % 146.43% 83.93% 93.75% 58.93% 79.46% 101.79% 100.00%
DPS 0.00 1.00 0.00 1.00 1.00 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 0.3520 0.3450 0.3460 0.3350 0.3270 0.3280 0.3270 5.03%
  QoQ % 2.03% -0.29% 3.28% 2.45% -0.30% 0.31% -
  Horiz. % 107.65% 105.50% 105.81% 102.45% 100.00% 100.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,380
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.60 12.43 12.02 11.49 11.96 12.16 12.10 8.09%
  QoQ % 9.41% 3.41% 4.61% -3.93% -1.64% 0.50% -
  Horiz. % 112.40% 102.73% 99.34% 94.96% 98.84% 100.50% 100.00%
EPS 1.28 0.73 0.82 0.52 0.69 0.89 0.88 28.35%
  QoQ % 75.34% -10.98% 57.69% -24.64% -22.47% 1.14% -
  Horiz. % 145.45% 82.95% 93.18% 59.09% 78.41% 101.14% 100.00%
DPS 0.00 0.78 0.00 0.79 0.78 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 1.28% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 101.28% 100.00% - -
NAPS 0.2745 0.2697 0.2702 0.2631 0.2546 0.2563 0.2560 4.76%
  QoQ % 1.78% -0.19% 2.70% 3.34% -0.66% 0.12% -
  Horiz. % 107.23% 105.35% 105.55% 102.77% 99.45% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.4000 0.3750 0.3700 0.3800 0.3700 0.3800 0.3800 -
P/RPS 2.29 2.36 2.40 2.60 2.41 2.44 2.46 -4.66%
  QoQ % -2.97% -1.67% -7.69% 7.88% -1.23% -0.81% -
  Horiz. % 93.09% 95.93% 97.56% 105.69% 97.97% 99.19% 100.00%
P/EPS 24.39 39.89 35.24 57.58 41.57 33.33 33.93 -19.74%
  QoQ % -38.86% 13.20% -38.80% 38.51% 24.72% -1.77% -
  Horiz. % 71.88% 117.57% 103.86% 169.70% 122.52% 98.23% 100.00%
EY 4.10 2.51 2.84 1.74 2.41 3.00 2.95 24.51%
  QoQ % 63.35% -11.62% 63.22% -27.80% -19.67% 1.69% -
  Horiz. % 138.98% 85.08% 96.27% 58.98% 81.69% 101.69% 100.00%
DY 0.00 2.67 0.00 2.63 2.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -2.59% 0.00% 0.00% -
  Horiz. % 0.00% 98.89% 0.00% 97.41% 100.00% - -
P/NAPS 1.14 1.09 1.07 1.13 1.13 1.16 1.16 -1.15%
  QoQ % 4.59% 1.87% -5.31% 0.00% -2.59% 0.00% -
  Horiz. % 98.28% 93.97% 92.24% 97.41% 97.41% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 19/08/13 27/05/13 27/02/13 09/11/12 17/08/12 25/05/12 -
Price 0.4000 0.3950 0.3800 0.3600 0.3700 0.3900 0.3600 -
P/RPS 2.29 2.48 2.47 2.46 2.41 2.51 2.33 -1.15%
  QoQ % -7.66% 0.40% 0.41% 2.07% -3.98% 7.73% -
  Horiz. % 98.28% 106.44% 106.01% 105.58% 103.43% 107.73% 100.00%
P/EPS 24.39 42.02 36.19 54.55 41.57 34.21 32.14 -16.79%
  QoQ % -41.96% 16.11% -33.66% 31.22% 21.51% 6.44% -
  Horiz. % 75.89% 130.74% 112.60% 169.73% 129.34% 106.44% 100.00%
EY 4.10 2.38 2.76 1.83 2.41 2.92 3.11 20.21%
  QoQ % 72.27% -13.77% 50.82% -24.07% -17.47% -6.11% -
  Horiz. % 131.83% 76.53% 88.75% 58.84% 77.49% 93.89% 100.00%
DY 0.00 2.53 0.00 2.78 2.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 2.96% 0.00% 0.00% -
  Horiz. % 0.00% 93.70% 0.00% 102.96% 100.00% - -
P/NAPS 1.14 1.14 1.10 1.07 1.13 1.19 1.10 2.41%
  QoQ % 0.00% 3.64% 2.80% -5.31% -5.04% 8.18% -
  Horiz. % 103.64% 103.64% 100.00% 97.27% 102.73% 108.18% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers