Highlights

[SLP] QoQ TTM Result on 2013-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 19-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -5.34%    YoY -     14.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 168,209 161,844 157,007 151,827 150,952 151,207 152,184 6.91%
  QoQ % 3.93% 3.08% 3.41% 0.58% -0.17% -0.64% -
  Horiz. % 110.53% 106.35% 103.17% 99.77% 99.19% 99.36% 100.00%
PBT 14,584 14,472 13,940 11,846 12,758 12,682 12,335 11.82%
  QoQ % 0.77% 3.82% 17.68% -7.15% 0.60% 2.81% -
  Horiz. % 118.23% 117.32% 113.01% 96.04% 103.43% 102.81% 100.00%
Tax -3,419 -3,241 -3,318 -3,081 -3,498 -3,242 -3,980 -9.64%
  QoQ % -5.49% 2.32% -7.69% 11.92% -7.90% 18.54% -
  Horiz. % 85.90% 81.43% 83.37% 77.41% 87.89% 81.46% 100.00%
NP 11,165 11,231 10,622 8,765 9,260 9,440 8,355 21.34%
  QoQ % -0.59% 5.73% 21.19% -5.35% -1.91% 12.99% -
  Horiz. % 133.63% 134.42% 127.13% 104.91% 110.83% 112.99% 100.00%
NP to SH 11,175 11,241 10,626 8,769 9,264 9,444 8,369 21.28%
  QoQ % -0.59% 5.79% 21.18% -5.34% -1.91% 12.85% -
  Horiz. % 133.53% 134.32% 126.97% 104.78% 110.69% 112.85% 100.00%
Tax Rate 23.44 % 22.39 % 23.80 % 26.01 % 27.42 % 25.56 % 32.27 % -19.21%
  QoQ % 4.69% -5.92% -8.50% -5.14% 7.28% -20.79% -
  Horiz. % 72.64% 69.38% 73.75% 80.60% 84.97% 79.21% 100.00%
Total Cost 157,044 150,613 146,385 143,062 141,692 141,767 143,829 6.04%
  QoQ % 4.27% 2.89% 2.32% 0.97% -0.05% -1.43% -
  Horiz. % 109.19% 104.72% 101.78% 99.47% 98.51% 98.57% 100.00%
Net Worth 92,131 89,654 86,991 85,479 85,643 83,394 80,684 9.26%
  QoQ % 2.76% 3.06% 1.77% -0.19% 2.70% 3.36% -
  Horiz. % 114.19% 111.12% 107.82% 105.94% 106.15% 103.36% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 4,961 4,961 4,967 4,967 4,966 4,966 4,965 -0.06%
  QoQ % 0.00% -0.12% 0.00% 0.01% 0.00% 0.01% -
  Horiz. % 99.90% 99.90% 100.02% 100.02% 100.01% 100.01% 100.00%
Div Payout % 44.40 % 44.13 % 46.74 % 56.64 % 53.61 % 52.59 % 59.34 % -17.60%
  QoQ % 0.61% -5.58% -17.48% 5.65% 1.94% -11.38% -
  Horiz. % 74.82% 74.37% 78.77% 95.45% 90.34% 88.62% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 92,131 89,654 86,991 85,479 85,643 83,394 80,684 9.26%
  QoQ % 2.76% 3.06% 1.77% -0.19% 2.70% 3.36% -
  Horiz. % 114.19% 111.12% 107.82% 105.94% 106.15% 103.36% 100.00%
NOSH 248,333 248,351 247,134 247,765 247,523 248,939 246,741 0.43%
  QoQ % -0.01% 0.49% -0.26% 0.10% -0.57% 0.89% -
  Horiz. % 100.65% 100.65% 100.16% 100.42% 100.32% 100.89% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.64 % 6.94 % 6.77 % 5.77 % 6.13 % 6.24 % 5.49 % 13.53%
  QoQ % -4.32% 2.51% 17.33% -5.87% -1.76% 13.66% -
  Horiz. % 120.95% 126.41% 123.32% 105.10% 111.66% 113.66% 100.00%
ROE 12.13 % 12.54 % 12.22 % 10.26 % 10.82 % 11.32 % 10.37 % 11.03%
  QoQ % -3.27% 2.62% 19.10% -5.18% -4.42% 9.16% -
  Horiz. % 116.97% 120.93% 117.84% 98.94% 104.34% 109.16% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 67.74 65.17 63.53 61.28 60.98 60.74 61.68 6.45%
  QoQ % 3.94% 2.58% 3.67% 0.49% 0.40% -1.52% -
  Horiz. % 109.82% 105.66% 103.00% 99.35% 98.87% 98.48% 100.00%
EPS 4.50 4.53 4.30 3.54 3.74 3.79 3.39 20.80%
  QoQ % -0.66% 5.35% 21.47% -5.35% -1.32% 11.80% -
  Horiz. % 132.74% 133.63% 126.84% 104.42% 110.32% 111.80% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3710 0.3610 0.3520 0.3450 0.3460 0.3350 0.3270 8.79%
  QoQ % 2.77% 2.56% 2.03% -0.29% 3.28% 2.45% -
  Horiz. % 113.46% 110.40% 107.65% 105.50% 105.81% 102.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 53.07 51.06 49.54 47.90 47.62 47.71 48.01 6.91%
  QoQ % 3.94% 3.07% 3.42% 0.59% -0.19% -0.62% -
  Horiz. % 110.54% 106.35% 103.19% 99.77% 99.19% 99.38% 100.00%
EPS 3.53 3.55 3.35 2.77 2.92 2.98 2.64 21.39%
  QoQ % -0.56% 5.97% 20.94% -5.14% -2.01% 12.88% -
  Horiz. % 133.71% 134.47% 126.89% 104.92% 110.61% 112.88% 100.00%
DPS 1.57 1.57 1.57 1.57 1.57 1.57 1.57 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2907 0.2829 0.2745 0.2697 0.2702 0.2631 0.2546 9.25%
  QoQ % 2.76% 3.06% 1.78% -0.19% 2.70% 3.34% -
  Horiz. % 114.18% 111.12% 107.82% 105.93% 106.13% 103.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.4500 0.4300 0.4000 0.3750 0.3700 0.3800 0.3700 -
P/RPS 0.66 0.66 0.63 0.61 0.61 0.63 0.60 6.57%
  QoQ % 0.00% 4.76% 3.28% 0.00% -3.17% 5.00% -
  Horiz. % 110.00% 110.00% 105.00% 101.67% 101.67% 105.00% 100.00%
P/EPS 10.00 9.50 9.30 10.60 9.89 10.02 10.91 -5.65%
  QoQ % 5.26% 2.15% -12.26% 7.18% -1.30% -8.16% -
  Horiz. % 91.66% 87.08% 85.24% 97.16% 90.65% 91.84% 100.00%
EY 10.00 10.53 10.75 9.44 10.12 9.98 9.17 5.95%
  QoQ % -5.03% -2.05% 13.88% -6.72% 1.40% 8.83% -
  Horiz. % 109.05% 114.83% 117.23% 102.94% 110.36% 108.83% 100.00%
DY 4.44 4.65 5.00 5.33 5.41 5.26 5.41 -12.35%
  QoQ % -4.52% -7.00% -6.19% -1.48% 2.85% -2.77% -
  Horiz. % 82.07% 85.95% 92.42% 98.52% 100.00% 97.23% 100.00%
P/NAPS 1.21 1.19 1.14 1.09 1.07 1.13 1.13 4.67%
  QoQ % 1.68% 4.39% 4.59% 1.87% -5.31% 0.00% -
  Horiz. % 107.08% 105.31% 100.88% 96.46% 94.69% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/04/14 25/02/14 15/11/13 19/08/13 27/05/13 27/02/13 09/11/12 -
Price 0.5100 0.4550 0.4000 0.3950 0.3800 0.3600 0.3700 -
P/RPS 0.75 0.70 0.63 0.64 0.62 0.59 0.60 16.06%
  QoQ % 7.14% 11.11% -1.56% 3.23% 5.08% -1.67% -
  Horiz. % 125.00% 116.67% 105.00% 106.67% 103.33% 98.33% 100.00%
P/EPS 11.33 10.05 9.30 11.16 10.15 9.49 10.91 2.55%
  QoQ % 12.74% 8.06% -16.67% 9.95% 6.95% -13.02% -
  Horiz. % 103.85% 92.12% 85.24% 102.29% 93.03% 86.98% 100.00%
EY 8.82 9.95 10.75 8.96 9.85 10.54 9.17 -2.56%
  QoQ % -11.36% -7.44% 19.98% -9.04% -6.55% 14.94% -
  Horiz. % 96.18% 108.51% 117.23% 97.71% 107.42% 114.94% 100.00%
DY 3.92 4.40 5.00 5.06 5.26 5.56 5.41 -19.34%
  QoQ % -10.91% -12.00% -1.19% -3.80% -5.40% 2.77% -
  Horiz. % 72.46% 81.33% 92.42% 93.53% 97.23% 102.77% 100.00%
P/NAPS 1.37 1.26 1.14 1.14 1.10 1.07 1.13 13.71%
  QoQ % 8.73% 10.53% 0.00% 3.64% 2.80% -5.31% -
  Horiz. % 121.24% 111.50% 100.88% 100.88% 97.35% 94.69% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers