Highlights

[SLP] QoQ Quarter Result on 2011-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     10.94%    YoY -     -47.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 37,383 37,437 35,798 38,344 38,008 38,973 40,729 -5.54%
  QoQ % -0.14% 4.58% -6.64% 0.88% -2.48% -4.31% -
  Horiz. % 91.78% 91.92% 87.89% 94.14% 93.32% 95.69% 100.00%
PBT 2,242 1,441 2,024 2,668 2,128 2,157 1,255 47.07%
  QoQ % 55.59% -28.80% -24.14% 25.38% -1.34% 71.87% -
  Horiz. % 178.65% 114.82% 161.27% 212.59% 169.56% 171.87% 100.00%
Tax -1,686 49 -263 -386 -81 -138 -353 182.80%
  QoQ % -3,540.82% 118.63% 31.87% -376.54% 41.30% 60.91% -
  Horiz. % 477.62% -13.88% 74.50% 109.35% 22.95% 39.09% 100.00%
NP 556 1,490 1,761 2,282 2,047 2,019 902 -27.51%
  QoQ % -62.68% -15.39% -22.83% 11.48% 1.39% 123.84% -
  Horiz. % 61.64% 165.19% 195.23% 252.99% 226.94% 223.84% 100.00%
NP to SH 570 1,490 1,761 2,282 2,057 2,019 902 -26.30%
  QoQ % -61.74% -15.39% -22.83% 10.94% 1.88% 123.84% -
  Horiz. % 63.19% 165.19% 195.23% 252.99% 228.05% 223.84% 100.00%
Tax Rate 75.20 % -3.40 % 12.99 % 14.47 % 3.81 % 6.40 % 28.13 % 92.27%
  QoQ % 2,311.76% -126.17% -10.23% 279.79% -40.47% -77.25% -
  Horiz. % 267.33% -12.09% 46.18% 51.44% 13.54% 22.75% 100.00%
Total Cost 36,827 35,947 34,037 36,062 35,961 36,954 39,827 -5.07%
  QoQ % 2.45% 5.61% -5.62% 0.28% -2.69% -7.21% -
  Horiz. % 92.47% 90.26% 85.46% 90.55% 90.29% 92.79% 100.00%
Net Worth 78,892 76,734 77,632 78,133 76,040 73,865 75,166 3.27%
  QoQ % 2.81% -1.16% -0.64% 2.75% 2.94% -1.73% -
  Horiz. % 104.96% 102.09% 103.28% 103.95% 101.16% 98.27% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,488 2,483 - - 2,484 2,462 2,505 -0.45%
  QoQ % 0.22% 0.00% 0.00% 0.00% 0.93% -1.73% -
  Horiz. % 99.33% 99.11% 0.00% 0.00% 99.18% 98.27% 100.00%
Div Payout % 436.62 % 166.67 % - % - % 120.81 % 121.95 % 277.78 % 35.08%
  QoQ % 161.97% 0.00% 0.00% 0.00% -0.93% -56.10% -
  Horiz. % 157.18% 60.00% 0.00% 0.00% 43.49% 43.90% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 78,892 76,734 77,632 78,133 76,040 73,865 75,166 3.27%
  QoQ % 2.81% -1.16% -0.64% 2.75% 2.94% -1.73% -
  Horiz. % 104.96% 102.09% 103.28% 103.95% 101.16% 98.27% 100.00%
NOSH 248,873 248,333 248,028 248,043 248,499 246,219 250,555 -0.45%
  QoQ % 0.22% 0.12% -0.01% -0.18% 0.93% -1.73% -
  Horiz. % 99.33% 99.11% 98.99% 99.00% 99.18% 98.27% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.49 % 3.98 % 4.92 % 5.95 % 5.39 % 5.18 % 2.21 % -23.06%
  QoQ % -62.56% -19.11% -17.31% 10.39% 4.05% 134.39% -
  Horiz. % 67.42% 180.09% 222.62% 269.23% 243.89% 234.39% 100.00%
ROE 0.72 % 1.94 % 2.27 % 2.92 % 2.71 % 2.73 % 1.20 % -28.80%
  QoQ % -62.89% -14.54% -22.26% 7.75% -0.73% 127.50% -
  Horiz. % 60.00% 161.67% 189.17% 243.33% 225.83% 227.50% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.02 15.08 14.43 15.46 15.29 15.83 16.26 -5.14%
  QoQ % -0.40% 4.50% -6.66% 1.11% -3.41% -2.64% -
  Horiz. % 92.37% 92.74% 88.75% 95.08% 94.03% 97.36% 100.00%
EPS 0.22 0.60 0.71 0.92 0.83 0.82 0.36 -27.92%
  QoQ % -63.33% -15.49% -22.83% 10.84% 1.22% 127.78% -
  Horiz. % 61.11% 166.67% 197.22% 255.56% 230.56% 227.78% 100.00%
DPS 1.00 1.00 0.00 0.00 1.00 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.3170 0.3090 0.3130 0.3150 0.3060 0.3000 0.3000 3.73%
  QoQ % 2.59% -1.28% -0.63% 2.94% 2.00% 0.00% -
  Horiz. % 105.67% 103.00% 104.33% 105.00% 102.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.79 11.81 11.29 12.10 11.99 12.30 12.85 -5.56%
  QoQ % -0.17% 4.61% -6.69% 0.92% -2.52% -4.28% -
  Horiz. % 91.75% 91.91% 87.86% 94.16% 93.31% 95.72% 100.00%
EPS 0.18 0.47 0.56 0.72 0.65 0.64 0.28 -25.45%
  QoQ % -61.70% -16.07% -22.22% 10.77% 1.56% 128.57% -
  Horiz. % 64.29% 167.86% 200.00% 257.14% 232.14% 228.57% 100.00%
DPS 0.79 0.78 0.00 0.00 0.78 0.78 0.79 -
  QoQ % 1.28% 0.00% 0.00% 0.00% 0.00% -1.27% -
  Horiz. % 100.00% 98.73% 0.00% 0.00% 98.73% 98.73% 100.00%
NAPS 0.2489 0.2421 0.2449 0.2465 0.2399 0.2330 0.2371 3.28%
  QoQ % 2.81% -1.14% -0.65% 2.75% 2.96% -1.73% -
  Horiz. % 104.98% 102.11% 103.29% 103.96% 101.18% 98.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3800 0.3400 0.3700 0.4000 0.5000 0.5000 0.6500 -
P/RPS 2.53 2.26 2.56 2.59 3.27 3.16 4.00 -26.25%
  QoQ % 11.95% -11.72% -1.16% -20.80% 3.48% -21.00% -
  Horiz. % 63.25% 56.50% 64.00% 64.75% 81.75% 79.00% 100.00%
P/EPS 165.92 56.67 52.11 43.48 60.40 60.98 180.56 -5.47%
  QoQ % 192.78% 8.75% 19.85% -28.01% -0.95% -66.23% -
  Horiz. % 91.89% 31.39% 28.86% 24.08% 33.45% 33.77% 100.00%
EY 0.60 1.76 1.92 2.30 1.66 1.64 0.55 5.96%
  QoQ % -65.91% -8.33% -16.52% 38.55% 1.22% 198.18% -
  Horiz. % 109.09% 320.00% 349.09% 418.18% 301.82% 298.18% 100.00%
DY 2.63 2.94 0.00 0.00 2.00 2.00 1.54 42.74%
  QoQ % -10.54% 0.00% 0.00% 0.00% 0.00% 29.87% -
  Horiz. % 170.78% 190.91% 0.00% 0.00% 129.87% 129.87% 100.00%
P/NAPS 1.20 1.10 1.18 1.27 1.63 1.67 2.17 -32.56%
  QoQ % 9.09% -6.78% -7.09% -22.09% -2.40% -23.04% -
  Horiz. % 55.30% 50.69% 54.38% 58.53% 75.12% 76.96% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 25/11/11 24/08/11 25/05/11 28/02/11 24/11/10 25/08/10 -
Price 0.4000 0.3700 0.3400 0.3700 0.3800 0.6000 0.6000 -
P/RPS 2.66 2.45 2.36 2.39 2.48 3.79 3.69 -19.56%
  QoQ % 8.57% 3.81% -1.26% -3.63% -34.56% 2.71% -
  Horiz. % 72.09% 66.40% 63.96% 64.77% 67.21% 102.71% 100.00%
P/EPS 174.65 61.67 47.89 40.22 45.91 73.17 166.67 3.16%
  QoQ % 183.20% 28.77% 19.07% -12.39% -37.26% -56.10% -
  Horiz. % 104.79% 37.00% 28.73% 24.13% 27.55% 43.90% 100.00%
EY 0.57 1.62 2.09 2.49 2.18 1.37 0.60 -3.35%
  QoQ % -64.81% -22.49% -16.06% 14.22% 59.12% 128.33% -
  Horiz. % 95.00% 270.00% 348.33% 415.00% 363.33% 228.33% 100.00%
DY 2.50 2.70 0.00 0.00 2.63 1.67 1.67 30.77%
  QoQ % -7.41% 0.00% 0.00% 0.00% 57.49% 0.00% -
  Horiz. % 149.70% 161.68% 0.00% 0.00% 157.49% 100.00% 100.00%
P/NAPS 1.26 1.20 1.09 1.17 1.24 2.00 2.00 -26.45%
  QoQ % 5.00% 10.09% -6.84% -5.65% -38.00% 0.00% -
  Horiz. % 63.00% 60.00% 54.50% 58.50% 62.00% 100.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers