Highlights

[SLP] QoQ Quarter Result on 2010-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 18-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     8,250.00%    YoY -     29.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 38,008 38,973 40,729 38,382 37,324 34,242 30,357 16.12%
  QoQ % -2.48% -4.31% 6.11% 2.83% 9.00% 12.80% -
  Horiz. % 125.20% 128.38% 134.17% 126.44% 122.95% 112.80% 100.00%
PBT 2,128 2,157 1,255 4,843 171 2,376 1,624 19.69%
  QoQ % -1.34% 71.87% -74.09% 2,732.16% -92.80% 46.31% -
  Horiz. % 131.03% 132.82% 77.28% 298.21% 10.53% 146.31% 100.00%
Tax -81 -138 -353 -501 -119 -360 -440 -67.54%
  QoQ % 41.30% 60.91% 29.54% -321.01% 66.94% 18.18% -
  Horiz. % 18.41% 31.36% 80.23% 113.86% 27.05% 81.82% 100.00%
NP 2,047 2,019 902 4,342 52 2,016 1,184 43.91%
  QoQ % 1.39% 123.84% -79.23% 8,250.00% -97.42% 70.27% -
  Horiz. % 172.89% 170.52% 76.18% 366.72% 4.39% 170.27% 100.00%
NP to SH 2,057 2,019 902 4,342 52 2,016 1,184 44.37%
  QoQ % 1.88% 123.84% -79.23% 8,250.00% -97.42% 70.27% -
  Horiz. % 173.73% 170.52% 76.18% 366.72% 4.39% 170.27% 100.00%
Tax Rate 3.81 % 6.40 % 28.13 % 10.34 % 69.59 % 15.15 % 27.09 % -72.86%
  QoQ % -40.47% -77.25% 172.05% -85.14% 359.34% -44.08% -
  Horiz. % 14.06% 23.62% 103.84% 38.17% 256.88% 55.92% 100.00%
Total Cost 35,961 36,954 39,827 34,040 37,272 32,226 29,173 14.92%
  QoQ % -2.69% -7.21% 17.00% -8.67% 15.66% 10.47% -
  Horiz. % 123.27% 126.67% 136.52% 116.68% 127.76% 110.47% 100.00%
Net Worth 76,040 73,865 75,166 180,094 70,719 71,090 71,885 3.81%
  QoQ % 2.94% -1.73% -58.26% 154.66% -0.52% -1.11% -
  Horiz. % 105.78% 102.75% 104.56% 250.53% 98.38% 98.89% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,484 2,462 2,505 - - - 2,114 11.34%
  QoQ % 0.93% -1.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.53% 116.46% 118.51% 0.00% 0.00% 0.00% 100.00%
Div Payout % 120.81 % 121.95 % 277.78 % - % - % - % 178.57 % -22.88%
  QoQ % -0.93% -56.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.65% 68.29% 155.56% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 76,040 73,865 75,166 180,094 70,719 71,090 71,885 3.81%
  QoQ % 2.94% -1.73% -58.26% 154.66% -0.52% -1.11% -
  Horiz. % 105.78% 102.75% 104.56% 250.53% 98.38% 98.89% 100.00%
NOSH 248,499 246,219 250,555 246,704 103,999 106,105 105,714 76.52%
  QoQ % 0.93% -1.73% 1.56% 137.22% -1.98% 0.37% -
  Horiz. % 235.07% 232.91% 237.01% 233.37% 98.38% 100.37% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.39 % 5.18 % 2.21 % 11.31 % 0.14 % 5.89 % 3.90 % 24.00%
  QoQ % 4.05% 134.39% -80.46% 7,978.57% -97.62% 51.03% -
  Horiz. % 138.21% 132.82% 56.67% 290.00% 3.59% 151.03% 100.00%
ROE 2.71 % 2.73 % 1.20 % 2.41 % 0.07 % 2.84 % 1.65 % 39.08%
  QoQ % -0.73% 127.50% -50.21% 3,342.86% -97.54% 72.12% -
  Horiz. % 164.24% 165.45% 72.73% 146.06% 4.24% 172.12% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.29 15.83 16.26 15.56 35.89 32.27 28.72 -34.24%
  QoQ % -3.41% -2.64% 4.50% -56.65% 11.22% 12.36% -
  Horiz. % 53.24% 55.12% 56.62% 54.18% 124.97% 112.36% 100.00%
EPS 0.83 0.82 0.36 1.76 0.05 1.90 1.12 -18.06%
  QoQ % 1.22% 127.78% -79.55% 3,420.00% -97.37% 69.64% -
  Horiz. % 74.11% 73.21% 32.14% 157.14% 4.46% 169.64% 100.00%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 2.00 -36.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3060 0.3000 0.3000 0.7300 0.6800 0.6700 0.6800 -41.19%
  QoQ % 2.00% 0.00% -58.90% 7.35% 1.49% -1.47% -
  Horiz. % 45.00% 44.12% 44.12% 107.35% 100.00% 98.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.98 12.28 12.84 12.10 11.76 10.79 9.57 16.11%
  QoQ % -2.44% -4.36% 6.12% 2.89% 8.99% 12.75% -
  Horiz. % 125.18% 128.32% 134.17% 126.44% 122.88% 112.75% 100.00%
EPS 0.65 0.64 0.28 1.37 0.02 0.64 0.37 45.44%
  QoQ % 1.56% 128.57% -79.56% 6,750.00% -96.88% 72.97% -
  Horiz. % 175.68% 172.97% 75.68% 370.27% 5.41% 172.97% 100.00%
DPS 0.78 0.78 0.79 0.00 0.00 0.00 0.67 10.64%
  QoQ % 0.00% -1.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.42% 116.42% 117.91% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2397 0.2328 0.2369 0.5676 0.2229 0.2241 0.2266 3.81%
  QoQ % 2.96% -1.73% -58.26% 154.64% -0.54% -1.10% -
  Horiz. % 105.78% 102.74% 104.55% 250.49% 98.37% 98.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.5000 0.5000 0.6500 0.7000 0.5700 0.5400 0.5500 -
P/RPS 3.27 3.16 4.00 4.50 1.59 1.67 1.92 42.48%
  QoQ % 3.48% -21.00% -11.11% 183.02% -4.79% -13.02% -
  Horiz. % 170.31% 164.58% 208.33% 234.38% 82.81% 86.98% 100.00%
P/EPS 60.40 60.98 180.56 39.77 1,140.00 28.42 49.11 14.75%
  QoQ % -0.95% -66.23% 354.01% -96.51% 3,911.26% -42.13% -
  Horiz. % 122.99% 124.17% 367.66% 80.98% 2,321.32% 57.87% 100.00%
EY 1.66 1.64 0.55 2.51 0.09 3.52 2.04 -12.81%
  QoQ % 1.22% 198.18% -78.09% 2,688.89% -97.44% 72.55% -
  Horiz. % 81.37% 80.39% 26.96% 123.04% 4.41% 172.55% 100.00%
DY 2.00 2.00 1.54 0.00 0.00 0.00 3.64 -32.84%
  QoQ % 0.00% 29.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.95% 54.95% 42.31% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.63 1.67 2.17 0.96 0.84 0.81 0.81 59.19%
  QoQ % -2.40% -23.04% 126.04% 14.29% 3.70% 0.00% -
  Horiz. % 201.23% 206.17% 267.90% 118.52% 103.70% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 18/05/10 25/02/10 18/11/09 17/08/09 -
Price 0.3800 0.6000 0.6000 0.7500 0.5900 0.5200 0.5600 -
P/RPS 2.48 3.79 3.69 4.82 1.64 1.61 1.95 17.33%
  QoQ % -34.56% 2.71% -23.44% 193.90% 1.86% -17.44% -
  Horiz. % 127.18% 194.36% 189.23% 247.18% 84.10% 82.56% 100.00%
P/EPS 45.91 73.17 166.67 42.61 1,180.00 27.37 50.00 -5.52%
  QoQ % -37.26% -56.10% 291.15% -96.39% 4,211.29% -45.26% -
  Horiz. % 91.82% 146.34% 333.34% 85.22% 2,360.00% 54.74% 100.00%
EY 2.18 1.37 0.60 2.35 0.08 3.65 2.00 5.90%
  QoQ % 59.12% 128.33% -74.47% 2,837.50% -97.81% 82.50% -
  Horiz. % 109.00% 68.50% 30.00% 117.50% 4.00% 182.50% 100.00%
DY 2.63 1.67 1.67 0.00 0.00 0.00 3.57 -18.39%
  QoQ % 57.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.67% 46.78% 46.78% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.24 2.00 2.00 1.03 0.87 0.78 0.82 31.65%
  QoQ % -38.00% 0.00% 94.17% 18.39% 11.54% -4.88% -
  Horiz. % 151.22% 243.90% 243.90% 125.61% 106.10% 95.12% 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.
 


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. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. 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
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers