Highlights

[SLP] QoQ TTM Result on 2009-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 18-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     11.32%    YoY -     -37.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 150,677 140,305 130,446 136,994 148,933 163,757 183,264 -12.27%
  QoQ % 7.39% 7.56% -4.78% -8.02% -9.05% -10.64% -
  Horiz. % 82.22% 76.56% 71.18% 74.75% 81.27% 89.36% 100.00%
PBT 8,645 9,014 7,821 7,935 7,212 7,944 6,398 22.29%
  QoQ % -4.09% 15.25% -1.44% 10.02% -9.21% 24.16% -
  Horiz. % 135.12% 140.89% 122.24% 124.02% 112.72% 124.16% 100.00%
Tax -1,333 -1,420 -1,219 -1,641 -1,558 -1,355 -1,158 9.87%
  QoQ % 6.13% -16.49% 25.72% -5.33% -14.98% -17.01% -
  Horiz. % 115.11% 122.63% 105.27% 141.71% 134.54% 117.01% 100.00%
NP 7,312 7,594 6,602 6,294 5,654 6,589 5,240 24.95%
  QoQ % -3.71% 15.03% 4.89% 11.32% -14.19% 25.74% -
  Horiz. % 139.54% 144.92% 125.99% 120.11% 107.90% 125.74% 100.00%
NP to SH 7,312 7,594 6,602 6,294 5,654 6,589 5,240 24.95%
  QoQ % -3.71% 15.03% 4.89% 11.32% -14.19% 25.74% -
  Horiz. % 139.54% 144.92% 125.99% 120.11% 107.90% 125.74% 100.00%
Tax Rate 15.42 % 15.75 % 15.59 % 20.68 % 21.60 % 17.06 % 18.10 % -10.16%
  QoQ % -2.10% 1.03% -24.61% -4.26% 26.61% -5.75% -
  Horiz. % 85.19% 87.02% 86.13% 114.25% 119.34% 94.25% 100.00%
Total Cost 143,365 132,711 123,844 130,700 143,279 157,168 178,024 -13.48%
  QoQ % 8.03% 7.16% -5.25% -8.78% -8.84% -11.72% -
  Horiz. % 80.53% 74.55% 69.57% 73.42% 80.48% 88.28% 100.00%
Net Worth 75,166 180,094 70,719 71,090 0 0 70,400 4.48%
  QoQ % -58.26% 154.66% -0.52% 0.00% 0.00% 0.00% -
  Horiz. % 106.77% 255.82% 100.45% 100.98% 0.00% 0.00% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,505 2,114 2,114 4,247 3,878 1,764 1,764 26.43%
  QoQ % 18.51% 0.00% -50.22% 9.52% 119.85% 0.00% -
  Horiz. % 142.03% 119.85% 119.85% 240.78% 219.85% 100.00% 100.00%
Div Payout % 34.27 % 27.84 % 32.02 % 67.49 % 68.60 % 26.77 % 33.67 % 1.19%
  QoQ % 23.10% -13.05% -52.56% -1.62% 156.26% -20.49% -
  Horiz. % 101.78% 82.68% 95.10% 200.45% 203.74% 79.51% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 75,166 180,094 70,719 71,090 0 0 70,400 4.48%
  QoQ % -58.26% 154.66% -0.52% 0.00% 0.00% 0.00% -
  Horiz. % 106.77% 255.82% 100.45% 100.98% 0.00% 0.00% 100.00%
NOSH 250,555 246,704 103,999 106,105 105,714 106,012 106,666 76.98%
  QoQ % 1.56% 137.22% -1.98% 0.37% -0.28% -0.61% -
  Horiz. % 234.90% 231.29% 97.50% 99.47% 99.11% 99.39% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.85 % 5.41 % 5.06 % 4.59 % 3.80 % 4.02 % 2.86 % 42.34%
  QoQ % -10.35% 6.92% 10.24% 20.79% -5.47% 40.56% -
  Horiz. % 169.58% 189.16% 176.92% 160.49% 132.87% 140.56% 100.00%
ROE 9.73 % 4.22 % 9.34 % 8.85 % - % - % 7.44 % 19.65%
  QoQ % 130.57% -54.82% 5.54% 0.00% 0.00% 0.00% -
  Horiz. % 130.78% 56.72% 125.54% 118.95% 0.00% 0.00% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 60.14 56.87 125.43 129.11 140.88 154.47 171.81 -50.43%
  QoQ % 5.75% -54.66% -2.85% -8.35% -8.80% -10.09% -
  Horiz. % 35.00% 33.10% 73.01% 75.15% 82.00% 89.91% 100.00%
EPS 2.92 3.08 6.35 5.93 5.35 6.22 4.91 -29.35%
  QoQ % -5.19% -51.50% 7.08% 10.84% -13.99% 26.68% -
  Horiz. % 59.47% 62.73% 129.33% 120.77% 108.96% 126.68% 100.00%
DPS 1.00 0.86 2.03 4.00 3.67 1.66 1.65 -28.45%
  QoQ % 16.28% -57.64% -49.25% 8.99% 121.08% 0.61% -
  Horiz. % 60.61% 52.12% 123.03% 242.42% 222.42% 100.61% 100.00%
NAPS 0.3000 0.7300 0.6800 0.6700 0.0000 0.0000 0.6600 -40.97%
  QoQ % -58.90% 7.35% 1.49% 0.00% 0.00% 0.00% -
  Horiz. % 45.45% 110.61% 103.03% 101.52% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 47.54 44.27 41.16 43.22 46.99 51.66 57.82 -12.27%
  QoQ % 7.39% 7.56% -4.77% -8.02% -9.04% -10.65% -
  Horiz. % 82.22% 76.57% 71.19% 74.75% 81.27% 89.35% 100.00%
EPS 2.31 2.40 2.08 1.99 1.78 2.08 1.65 25.22%
  QoQ % -3.75% 15.38% 4.52% 11.80% -14.42% 26.06% -
  Horiz. % 140.00% 145.45% 126.06% 120.61% 107.88% 126.06% 100.00%
DPS 0.79 0.67 0.67 1.34 1.22 0.56 0.56 25.86%
  QoQ % 17.91% 0.00% -50.00% 9.84% 117.86% 0.00% -
  Horiz. % 141.07% 119.64% 119.64% 239.29% 217.86% 100.00% 100.00%
NAPS 0.2371 0.5682 0.2231 0.2243 0.0000 0.0000 0.2221 4.47%
  QoQ % -58.27% 154.68% -0.53% 0.00% 0.00% 0.00% -
  Horiz. % 106.75% 255.83% 100.45% 100.99% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.6500 0.7000 0.5700 0.5400 0.5500 0.4700 0.4600 -
P/RPS 1.08 1.23 0.45 0.42 0.39 0.30 0.27 152.62%
  QoQ % -12.20% 173.33% 7.14% 7.69% 30.00% 11.11% -
  Horiz. % 400.00% 455.56% 166.67% 155.56% 144.44% 111.11% 100.00%
P/EPS 22.27 22.74 8.98 9.10 10.28 7.56 9.36 78.51%
  QoQ % -2.07% 153.23% -1.32% -11.48% 35.98% -19.23% -
  Horiz. % 237.93% 242.95% 95.94% 97.22% 109.83% 80.77% 100.00%
EY 4.49 4.40 11.14 10.98 9.72 13.22 10.68 -43.97%
  QoQ % 2.05% -60.50% 1.46% 12.96% -26.48% 23.78% -
  Horiz. % 42.04% 41.20% 104.31% 102.81% 91.01% 123.78% 100.00%
DY 1.54 1.22 3.57 7.41 6.67 3.54 3.60 -43.31%
  QoQ % 26.23% -65.83% -51.82% 11.09% 88.42% -1.67% -
  Horiz. % 42.78% 33.89% 99.17% 205.83% 185.28% 98.33% 100.00%
P/NAPS 2.17 0.96 0.84 0.81 0.00 0.00 0.70 113.05%
  QoQ % 126.04% 14.29% 3.70% 0.00% 0.00% 0.00% -
  Horiz. % 310.00% 137.14% 120.00% 115.71% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 18/05/10 25/02/10 18/11/09 17/08/09 28/05/09 27/02/09 -
Price 0.6000 0.7500 0.5900 0.5200 0.5600 0.4400 0.4700 -
P/RPS 1.00 1.32 0.47 0.40 0.40 0.28 0.27 139.96%
  QoQ % -24.24% 180.85% 17.50% 0.00% 42.86% 3.70% -
  Horiz. % 370.37% 488.89% 174.07% 148.15% 148.15% 103.70% 100.00%
P/EPS 20.56 24.37 9.29 8.77 10.47 7.08 9.57 66.73%
  QoQ % -15.63% 162.33% 5.93% -16.24% 47.88% -26.02% -
  Horiz. % 214.84% 254.65% 97.07% 91.64% 109.40% 73.98% 100.00%
EY 4.86 4.10 10.76 11.41 9.55 14.13 10.45 -40.06%
  QoQ % 18.54% -61.90% -5.70% 19.48% -32.41% 35.22% -
  Horiz. % 46.51% 39.23% 102.97% 109.19% 91.39% 135.22% 100.00%
DY 1.67 1.14 3.45 7.69 6.55 3.78 3.52 -39.25%
  QoQ % 46.49% -66.96% -55.14% 17.40% 73.28% 7.39% -
  Horiz. % 47.44% 32.39% 98.01% 218.47% 186.08% 107.39% 100.00%
P/NAPS 2.00 1.03 0.87 0.78 0.00 0.00 0.71 99.83%
  QoQ % 94.17% 18.39% 11.54% 0.00% 0.00% 0.00% -
  Horiz. % 281.69% 145.07% 122.54% 109.86% 0.00% 0.00% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers