Highlights

[SLP] QoQ Quarter Result on 2013-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -44.24%    YoY -     37.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 44,160 45,441 44,454 41,243 43,103 39,409 38,089 10.35%
  QoQ % -2.82% 2.22% 7.79% -4.32% 9.37% 3.47% -
  Horiz. % 115.94% 119.30% 116.71% 108.28% 113.16% 103.47% 100.00%
PBT 4,069 3,035 3,417 3,121 5,064 2,982 3,305 14.86%
  QoQ % 34.07% -11.18% 9.48% -38.37% 69.82% -9.77% -
  Horiz. % 123.12% 91.83% 103.39% 94.43% 153.22% 90.23% 100.00%
Tax -935 -526 -884 -871 -1,011 -653 -706 20.58%
  QoQ % -77.76% 40.50% -1.49% 13.85% -54.82% 7.51% -
  Horiz. % 132.44% 74.50% 125.21% 123.37% 143.20% 92.49% 100.00%
NP 3,134 2,509 2,533 2,250 4,053 2,329 2,599 13.28%
  QoQ % 24.91% -0.95% 12.58% -44.49% 74.02% -10.39% -
  Horiz. % 120.58% 96.54% 97.46% 86.57% 155.94% 89.61% 100.00%
NP to SH 3,134 2,509 2,533 2,260 4,053 2,329 2,599 13.28%
  QoQ % 24.91% -0.95% 12.08% -44.24% 74.02% -10.39% -
  Horiz. % 120.58% 96.54% 97.46% 86.96% 155.94% 89.61% 100.00%
Tax Rate 22.98 % 17.33 % 25.87 % 27.91 % 19.96 % 21.90 % 21.36 % 4.99%
  QoQ % 32.60% -33.01% -7.31% 39.83% -8.86% 2.53% -
  Horiz. % 107.58% 81.13% 121.11% 130.66% 93.45% 102.53% 100.00%
Total Cost 41,026 42,932 41,921 38,993 39,050 37,080 35,490 10.14%
  QoQ % -4.44% 2.41% 7.51% -0.15% 5.31% 4.48% -
  Horiz. % 115.60% 120.97% 118.12% 109.87% 110.03% 104.48% 100.00%
Net Worth 92,292 92,162 92,131 89,654 86,991 85,479 85,643 5.11%
  QoQ % 0.14% 0.03% 2.76% 3.06% 1.77% -0.19% -
  Horiz. % 107.76% 107.61% 107.58% 104.68% 101.57% 99.81% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 2,484 - 2,483 - 2,477 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.26% 0.00% 100.24% 0.00% 100.00% -
Div Payout % - % 99.01 % - % 109.89 % - % 106.38 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.07% 0.00% 103.30% 0.00% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 92,292 92,162 92,131 89,654 86,991 85,479 85,643 5.11%
  QoQ % 0.14% 0.03% 2.76% 3.06% 1.77% -0.19% -
  Horiz. % 107.76% 107.61% 107.58% 104.68% 101.57% 99.81% 100.00%
NOSH 246,771 248,415 248,333 248,351 247,134 247,765 247,523 -0.20%
  QoQ % -0.66% 0.03% -0.01% 0.49% -0.26% 0.10% -
  Horiz. % 99.70% 100.36% 100.33% 100.33% 99.84% 100.10% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.10 % 5.52 % 5.70 % 5.46 % 9.40 % 5.91 % 6.82 % 2.72%
  QoQ % 28.62% -3.16% 4.40% -41.91% 59.05% -13.34% -
  Horiz. % 104.11% 80.94% 83.58% 80.06% 137.83% 86.66% 100.00%
ROE 3.40 % 2.72 % 2.75 % 2.52 % 4.66 % 2.72 % 3.03 % 7.98%
  QoQ % 25.00% -1.09% 9.13% -45.92% 71.32% -10.23% -
  Horiz. % 112.21% 89.77% 90.76% 83.17% 153.80% 89.77% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.90 18.29 17.90 16.61 17.44 15.91 15.39 10.59%
  QoQ % -2.13% 2.18% 7.77% -4.76% 9.62% 3.38% -
  Horiz. % 116.31% 118.84% 116.31% 107.93% 113.32% 103.38% 100.00%
EPS 1.27 1.01 1.02 0.91 1.64 0.94 1.05 13.51%
  QoQ % 25.74% -0.98% 12.09% -44.51% 74.47% -10.48% -
  Horiz. % 120.95% 96.19% 97.14% 86.67% 156.19% 89.52% 100.00%
DPS 0.00 1.00 0.00 1.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.3740 0.3710 0.3710 0.3610 0.3520 0.3450 0.3460 5.32%
  QoQ % 0.81% 0.00% 2.77% 2.56% 2.03% -0.29% -
  Horiz. % 108.09% 107.23% 107.23% 104.34% 101.73% 99.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.92 14.32 14.01 13.00 13.58 12.42 12.00 10.39%
  QoQ % -2.79% 2.21% 7.77% -4.27% 9.34% 3.50% -
  Horiz. % 116.00% 119.33% 116.75% 108.33% 113.17% 103.50% 100.00%
EPS 0.99 0.79 0.80 0.71 1.28 0.73 0.82 13.37%
  QoQ % 25.32% -1.25% 12.68% -44.53% 75.34% -10.98% -
  Horiz. % 120.73% 96.34% 97.56% 86.59% 156.10% 89.02% 100.00%
DPS 0.00 0.78 0.00 0.78 0.00 0.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.2909 0.2905 0.2904 0.2826 0.2742 0.2694 0.2699 5.12%
  QoQ % 0.14% 0.03% 2.76% 3.06% 1.78% -0.19% -
  Horiz. % 107.78% 107.63% 107.60% 104.71% 101.59% 99.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.6400 0.4900 0.4500 0.4300 0.4000 0.3750 0.3700 -
P/RPS 3.58 2.68 2.51 2.59 2.29 2.36 2.40 30.52%
  QoQ % 33.58% 6.77% -3.09% 13.10% -2.97% -1.67% -
  Horiz. % 149.17% 111.67% 104.58% 107.92% 95.42% 98.33% 100.00%
P/EPS 50.39 48.51 44.12 47.25 24.39 39.89 35.24 26.89%
  QoQ % 3.88% 9.95% -6.62% 93.73% -38.86% 13.20% -
  Horiz. % 142.99% 137.66% 125.20% 134.08% 69.21% 113.20% 100.00%
EY 1.98 2.06 2.27 2.12 4.10 2.51 2.84 -21.36%
  QoQ % -3.88% -9.25% 7.08% -48.29% 63.35% -11.62% -
  Horiz. % 69.72% 72.54% 79.93% 74.65% 144.37% 88.38% 100.00%
DY 0.00 2.04 0.00 2.33 0.00 2.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.40% 0.00% 87.27% 0.00% 100.00% -
P/NAPS 1.71 1.32 1.21 1.19 1.14 1.09 1.07 36.65%
  QoQ % 29.55% 9.09% 1.68% 4.39% 4.59% 1.87% -
  Horiz. % 159.81% 123.36% 113.08% 111.21% 106.54% 101.87% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 07/11/14 07/08/14 29/04/14 25/02/14 15/11/13 19/08/13 27/05/13 -
Price 0.7400 0.5500 0.5100 0.4550 0.4000 0.3950 0.3800 -
P/RPS 4.14 3.01 2.85 2.74 2.29 2.48 2.47 41.06%
  QoQ % 37.54% 5.61% 4.01% 19.65% -7.66% 0.40% -
  Horiz. % 167.61% 121.86% 115.38% 110.93% 92.71% 100.40% 100.00%
P/EPS 58.27 54.46 50.00 50.00 24.39 42.02 36.19 37.33%
  QoQ % 7.00% 8.92% 0.00% 105.00% -41.96% 16.11% -
  Horiz. % 161.01% 150.48% 138.16% 138.16% 67.39% 116.11% 100.00%
EY 1.72 1.84 2.00 2.00 4.10 2.38 2.76 -27.02%
  QoQ % -6.52% -8.00% 0.00% -51.22% 72.27% -13.77% -
  Horiz. % 62.32% 66.67% 72.46% 72.46% 148.55% 86.23% 100.00%
DY 0.00 1.82 0.00 2.20 0.00 2.53 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 71.94% 0.00% 86.96% 0.00% 100.00% -
P/NAPS 1.98 1.48 1.37 1.26 1.14 1.14 1.10 47.92%
  QoQ % 33.78% 8.03% 8.73% 10.53% 0.00% 3.64% -
  Horiz. % 180.00% 134.55% 124.55% 114.55% 103.64% 103.64% 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. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
7. The Bonuses of Airasia Windfall Profit
8. 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
Partners & Brokers