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 - 316,959
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

542  474  482  465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTOUCHE 0.11+0.035 
 AT 0.105+0.005 
 XDL 0.065+0.005 
 KGROUP 0.120.00 
 NEXGRAM 0.065+0.005 
 XOX 0.245-0.02 
 MQTECH 0.24+0.02 
 K1 0.60+0.005 
 IRIS 0.37+0.04 
 MTOUCHE-WC 0.03+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers