Highlights

[SLP] QoQ TTM Result on 2013-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     21.18%    YoY -     26.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 174,241 168,209 161,844 157,007 151,827 150,952 151,207 9.94%
  QoQ % 3.59% 3.93% 3.08% 3.41% 0.58% -0.17% -
  Horiz. % 115.23% 111.24% 107.03% 103.84% 100.41% 99.83% 100.00%
PBT 14,637 14,584 14,472 13,940 11,846 12,758 12,682 10.06%
  QoQ % 0.36% 0.77% 3.82% 17.68% -7.15% 0.60% -
  Horiz. % 115.42% 115.00% 114.11% 109.92% 93.41% 100.60% 100.00%
Tax -3,292 -3,419 -3,241 -3,318 -3,081 -3,498 -3,242 1.03%
  QoQ % 3.71% -5.49% 2.32% -7.69% 11.92% -7.90% -
  Horiz. % 101.54% 105.46% 99.97% 102.34% 95.03% 107.90% 100.00%
NP 11,345 11,165 11,231 10,622 8,765 9,260 9,440 13.08%
  QoQ % 1.61% -0.59% 5.73% 21.19% -5.35% -1.91% -
  Horiz. % 120.18% 118.27% 118.97% 112.52% 92.85% 98.09% 100.00%
NP to SH 11,355 11,175 11,241 10,626 8,769 9,264 9,444 13.11%
  QoQ % 1.61% -0.59% 5.79% 21.18% -5.34% -1.91% -
  Horiz. % 120.24% 118.33% 119.03% 112.52% 92.85% 98.09% 100.00%
Tax Rate 22.49 % 23.44 % 22.39 % 23.80 % 26.01 % 27.42 % 25.56 % -8.20%
  QoQ % -4.05% 4.69% -5.92% -8.50% -5.14% 7.28% -
  Horiz. % 87.99% 91.71% 87.60% 93.11% 101.76% 107.28% 100.00%
Total Cost 162,896 157,044 150,613 146,385 143,062 141,692 141,767 9.73%
  QoQ % 3.73% 4.27% 2.89% 2.32% 0.97% -0.05% -
  Horiz. % 114.90% 110.78% 106.24% 103.26% 100.91% 99.95% 100.00%
Net Worth 92,162 92,131 89,654 86,991 85,479 85,643 83,394 6.91%
  QoQ % 0.03% 2.76% 3.06% 1.77% -0.19% 2.70% -
  Horiz. % 110.51% 110.48% 107.51% 104.31% 102.50% 102.70% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,967 4,961 4,961 4,967 4,967 4,966 4,966 0.01%
  QoQ % 0.13% 0.00% -0.12% 0.00% 0.01% 0.00% -
  Horiz. % 100.02% 99.89% 99.89% 100.01% 100.01% 100.00% 100.00%
Div Payout % 43.75 % 44.40 % 44.13 % 46.74 % 56.64 % 53.61 % 52.59 % -11.58%
  QoQ % -1.46% 0.61% -5.58% -17.48% 5.65% 1.94% -
  Horiz. % 83.19% 84.43% 83.91% 88.88% 107.70% 101.94% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 92,162 92,131 89,654 86,991 85,479 85,643 83,394 6.91%
  QoQ % 0.03% 2.76% 3.06% 1.77% -0.19% 2.70% -
  Horiz. % 110.51% 110.48% 107.51% 104.31% 102.50% 102.70% 100.00%
NOSH 248,415 248,333 248,351 247,134 247,765 247,523 248,939 -0.14%
  QoQ % 0.03% -0.01% 0.49% -0.26% 0.10% -0.57% -
  Horiz. % 99.79% 99.76% 99.76% 99.27% 99.53% 99.43% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.51 % 6.64 % 6.94 % 6.77 % 5.77 % 6.13 % 6.24 % 2.87%
  QoQ % -1.96% -4.32% 2.51% 17.33% -5.87% -1.76% -
  Horiz. % 104.33% 106.41% 111.22% 108.49% 92.47% 98.24% 100.00%
ROE 12.32 % 12.13 % 12.54 % 12.22 % 10.26 % 10.82 % 11.32 % 5.82%
  QoQ % 1.57% -3.27% 2.62% 19.10% -5.18% -4.42% -
  Horiz. % 108.83% 107.16% 110.78% 107.95% 90.64% 95.58% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 70.14 67.74 65.17 63.53 61.28 60.98 60.74 10.10%
  QoQ % 3.54% 3.94% 2.58% 3.67% 0.49% 0.40% -
  Horiz. % 115.48% 111.52% 107.29% 104.59% 100.89% 100.40% 100.00%
EPS 4.57 4.50 4.53 4.30 3.54 3.74 3.79 13.33%
  QoQ % 1.56% -0.66% 5.35% 21.47% -5.35% -1.32% -
  Horiz. % 120.58% 118.73% 119.53% 113.46% 93.40% 98.68% 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 0.3710 0.3610 0.3520 0.3450 0.3460 0.3350 7.06%
  QoQ % 0.00% 2.77% 2.56% 2.03% -0.29% 3.28% -
  Horiz. % 110.75% 110.75% 107.76% 105.07% 102.99% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,380
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 54.97 53.07 51.06 49.54 47.90 47.62 47.71 9.93%
  QoQ % 3.58% 3.94% 3.07% 3.42% 0.59% -0.19% -
  Horiz. % 115.22% 111.23% 107.02% 103.84% 100.40% 99.81% 100.00%
EPS 3.58 3.53 3.55 3.35 2.77 2.92 2.98 13.05%
  QoQ % 1.42% -0.56% 5.97% 20.94% -5.14% -2.01% -
  Horiz. % 120.13% 118.46% 119.13% 112.42% 92.95% 97.99% 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 0.2908 0.2907 0.2829 0.2745 0.2697 0.2702 0.2631 6.92%
  QoQ % 0.03% 2.76% 3.06% 1.78% -0.19% 2.70% -
  Horiz. % 110.53% 110.49% 107.53% 104.33% 102.51% 102.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.4900 0.4500 0.4300 0.4000 0.3750 0.3700 0.3800 -
P/RPS 0.70 0.66 0.66 0.63 0.61 0.61 0.63 7.30%
  QoQ % 6.06% 0.00% 4.76% 3.28% 0.00% -3.17% -
  Horiz. % 111.11% 104.76% 104.76% 100.00% 96.83% 96.83% 100.00%
P/EPS 10.72 10.00 9.50 9.30 10.60 9.89 10.02 4.62%
  QoQ % 7.20% 5.26% 2.15% -12.26% 7.18% -1.30% -
  Horiz. % 106.99% 99.80% 94.81% 92.81% 105.79% 98.70% 100.00%
EY 9.33 10.00 10.53 10.75 9.44 10.12 9.98 -4.40%
  QoQ % -6.70% -5.03% -2.05% 13.88% -6.72% 1.40% -
  Horiz. % 93.49% 100.20% 105.51% 107.72% 94.59% 101.40% 100.00%
DY 4.08 4.44 4.65 5.00 5.33 5.41 5.26 -15.62%
  QoQ % -8.11% -4.52% -7.00% -6.19% -1.48% 2.85% -
  Horiz. % 77.57% 84.41% 88.40% 95.06% 101.33% 102.85% 100.00%
P/NAPS 1.32 1.21 1.19 1.14 1.09 1.07 1.13 10.95%
  QoQ % 9.09% 1.68% 4.39% 4.59% 1.87% -5.31% -
  Horiz. % 116.81% 107.08% 105.31% 100.88% 96.46% 94.69% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 07/08/14 29/04/14 25/02/14 15/11/13 19/08/13 27/05/13 27/02/13 -
Price 0.5500 0.5100 0.4550 0.4000 0.3950 0.3800 0.3600 -
P/RPS 0.78 0.75 0.70 0.63 0.64 0.62 0.59 20.52%
  QoQ % 4.00% 7.14% 11.11% -1.56% 3.23% 5.08% -
  Horiz. % 132.20% 127.12% 118.64% 106.78% 108.47% 105.08% 100.00%
P/EPS 12.03 11.33 10.05 9.30 11.16 10.15 9.49 17.18%
  QoQ % 6.18% 12.74% 8.06% -16.67% 9.95% 6.95% -
  Horiz. % 126.77% 119.39% 105.90% 98.00% 117.60% 106.95% 100.00%
EY 8.31 8.82 9.95 10.75 8.96 9.85 10.54 -14.69%
  QoQ % -5.78% -11.36% -7.44% 19.98% -9.04% -6.55% -
  Horiz. % 78.84% 83.68% 94.40% 101.99% 85.01% 93.45% 100.00%
DY 3.64 3.92 4.40 5.00 5.06 5.26 5.56 -24.66%
  QoQ % -7.14% -10.91% -12.00% -1.19% -3.80% -5.40% -
  Horiz. % 65.47% 70.50% 79.14% 89.93% 91.01% 94.60% 100.00%
P/NAPS 1.48 1.37 1.26 1.14 1.14 1.10 1.07 24.22%
  QoQ % 8.03% 8.73% 10.53% 0.00% 3.64% 2.80% -
  Horiz. % 138.32% 128.04% 117.76% 106.54% 106.54% 102.80% 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.
 


 

273  435  536  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 SUMATEC 0.035+0.005 
 KNM 0.39-0.01 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers