Highlights

[SLP] QoQ TTM Result on 2013-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     5.79%    YoY -     19.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 175,298 174,241 168,209 161,844 157,007 151,827 150,952 10.47%
  QoQ % 0.61% 3.59% 3.93% 3.08% 3.41% 0.58% -
  Horiz. % 116.13% 115.43% 111.43% 107.22% 104.01% 100.58% 100.00%
PBT 13,642 14,637 14,584 14,472 13,940 11,846 12,758 4.56%
  QoQ % -6.80% 0.36% 0.77% 3.82% 17.68% -7.15% -
  Horiz. % 106.93% 114.73% 114.31% 113.43% 109.26% 92.85% 100.00%
Tax -3,216 -3,292 -3,419 -3,241 -3,318 -3,081 -3,498 -5.44%
  QoQ % 2.31% 3.71% -5.49% 2.32% -7.69% 11.92% -
  Horiz. % 91.94% 94.11% 97.74% 92.65% 94.85% 88.08% 100.00%
NP 10,426 11,345 11,165 11,231 10,622 8,765 9,260 8.22%
  QoQ % -8.10% 1.61% -0.59% 5.73% 21.19% -5.35% -
  Horiz. % 112.59% 122.52% 120.57% 121.29% 114.71% 94.65% 100.00%
NP to SH 10,436 11,355 11,175 11,241 10,626 8,769 9,264 8.26%
  QoQ % -8.09% 1.61% -0.59% 5.79% 21.18% -5.34% -
  Horiz. % 112.65% 122.57% 120.63% 121.34% 114.70% 94.66% 100.00%
Tax Rate 23.57 % 22.49 % 23.44 % 22.39 % 23.80 % 26.01 % 27.42 % -9.59%
  QoQ % 4.80% -4.05% 4.69% -5.92% -8.50% -5.14% -
  Horiz. % 85.96% 82.02% 85.49% 81.66% 86.80% 94.86% 100.00%
Total Cost 164,872 162,896 157,044 150,613 146,385 143,062 141,692 10.62%
  QoQ % 1.21% 3.73% 4.27% 2.89% 2.32% 0.97% -
  Horiz. % 116.36% 114.96% 110.83% 106.30% 103.31% 100.97% 100.00%
Net Worth 92,292 92,162 92,131 89,654 86,991 85,479 85,643 5.11%
  QoQ % 0.14% 0.03% 2.76% 3.06% 1.77% -0.19% -
  Horiz. % 107.76% 107.61% 107.58% 104.68% 101.57% 99.81% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,967 4,967 4,961 4,961 4,967 4,967 4,966 0.01%
  QoQ % 0.00% 0.13% 0.00% -0.12% 0.00% 0.01% -
  Horiz. % 100.02% 100.02% 99.89% 99.89% 100.01% 100.01% 100.00%
Div Payout % 47.60 % 43.75 % 44.40 % 44.13 % 46.74 % 56.64 % 53.61 % -7.61%
  QoQ % 8.80% -1.46% 0.61% -5.58% -17.48% 5.65% -
  Horiz. % 88.79% 81.61% 82.82% 82.32% 87.19% 105.65% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 92,292 92,162 92,131 89,654 86,991 85,479 85,643 5.11%
  QoQ % 0.14% 0.03% 2.76% 3.06% 1.77% -0.19% -
  Horiz. % 107.76% 107.61% 107.58% 104.68% 101.57% 99.81% 100.00%
NOSH 246,771 248,415 248,333 248,351 247,134 247,765 247,523 -0.20%
  QoQ % -0.66% 0.03% -0.01% 0.49% -0.26% 0.10% -
  Horiz. % 99.70% 100.36% 100.33% 100.33% 99.84% 100.10% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.95 % 6.51 % 6.64 % 6.94 % 6.77 % 5.77 % 6.13 % -1.97%
  QoQ % -8.60% -1.96% -4.32% 2.51% 17.33% -5.87% -
  Horiz. % 97.06% 106.20% 108.32% 113.21% 110.44% 94.13% 100.00%
ROE 11.31 % 12.32 % 12.13 % 12.54 % 12.22 % 10.26 % 10.82 % 2.99%
  QoQ % -8.20% 1.57% -3.27% 2.62% 19.10% -5.18% -
  Horiz. % 104.53% 113.86% 112.11% 115.90% 112.94% 94.82% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 71.04 70.14 67.74 65.17 63.53 61.28 60.98 10.71%
  QoQ % 1.28% 3.54% 3.94% 2.58% 3.67% 0.49% -
  Horiz. % 116.50% 115.02% 111.09% 106.87% 104.18% 100.49% 100.00%
EPS 4.23 4.57 4.50 4.53 4.30 3.54 3.74 8.55%
  QoQ % -7.44% 1.56% -0.66% 5.35% 21.47% -5.35% -
  Horiz. % 113.10% 122.19% 120.32% 121.12% 114.97% 94.65% 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 0.3740 0.3710 0.3710 0.3610 0.3520 0.3450 0.3460 5.32%
  QoQ % 0.81% 0.00% 2.77% 2.56% 2.03% -0.29% -
  Horiz. % 108.09% 107.23% 107.23% 104.34% 101.73% 99.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 55.31 54.97 53.07 51.06 49.54 47.90 47.62 10.49%
  QoQ % 0.62% 3.58% 3.94% 3.07% 3.42% 0.59% -
  Horiz. % 116.15% 115.43% 111.44% 107.22% 104.03% 100.59% 100.00%
EPS 3.29 3.58 3.53 3.55 3.35 2.77 2.92 8.27%
  QoQ % -8.10% 1.42% -0.56% 5.97% 20.94% -5.14% -
  Horiz. % 112.67% 122.60% 120.89% 121.58% 114.73% 94.86% 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 0.2912 0.2908 0.2907 0.2829 0.2745 0.2697 0.2702 5.11%
  QoQ % 0.14% 0.03% 2.76% 3.06% 1.78% -0.19% -
  Horiz. % 107.77% 107.62% 107.59% 104.70% 101.59% 99.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.6400 0.4900 0.4500 0.4300 0.4000 0.3750 0.3700 -
P/RPS 0.90 0.70 0.66 0.66 0.63 0.61 0.61 29.57%
  QoQ % 28.57% 6.06% 0.00% 4.76% 3.28% 0.00% -
  Horiz. % 147.54% 114.75% 108.20% 108.20% 103.28% 100.00% 100.00%
P/EPS 15.13 10.72 10.00 9.50 9.30 10.60 9.89 32.73%
  QoQ % 41.14% 7.20% 5.26% 2.15% -12.26% 7.18% -
  Horiz. % 152.98% 108.39% 101.11% 96.06% 94.03% 107.18% 100.00%
EY 6.61 9.33 10.00 10.53 10.75 9.44 10.12 -24.70%
  QoQ % -29.15% -6.70% -5.03% -2.05% 13.88% -6.72% -
  Horiz. % 65.32% 92.19% 98.81% 104.05% 106.23% 93.28% 100.00%
DY 3.13 4.08 4.44 4.65 5.00 5.33 5.41 -30.54%
  QoQ % -23.28% -8.11% -4.52% -7.00% -6.19% -1.48% -
  Horiz. % 57.86% 75.42% 82.07% 85.95% 92.42% 98.52% 100.00%
P/NAPS 1.71 1.32 1.21 1.19 1.14 1.09 1.07 36.65%
  QoQ % 29.55% 9.09% 1.68% 4.39% 4.59% 1.87% -
  Horiz. % 159.81% 123.36% 113.08% 111.21% 106.54% 101.87% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 07/11/14 07/08/14 29/04/14 25/02/14 15/11/13 19/08/13 27/05/13 -
Price 0.7400 0.5500 0.5100 0.4550 0.4000 0.3950 0.3800 -
P/RPS 1.04 0.78 0.75 0.70 0.63 0.64 0.62 41.13%
  QoQ % 33.33% 4.00% 7.14% 11.11% -1.56% 3.23% -
  Horiz. % 167.74% 125.81% 120.97% 112.90% 101.61% 103.23% 100.00%
P/EPS 17.50 12.03 11.33 10.05 9.30 11.16 10.15 43.74%
  QoQ % 45.47% 6.18% 12.74% 8.06% -16.67% 9.95% -
  Horiz. % 172.41% 118.52% 111.63% 99.01% 91.63% 109.95% 100.00%
EY 5.71 8.31 8.82 9.95 10.75 8.96 9.85 -30.45%
  QoQ % -31.29% -5.78% -11.36% -7.44% 19.98% -9.04% -
  Horiz. % 57.97% 84.37% 89.54% 101.02% 109.14% 90.96% 100.00%
DY 2.70 3.64 3.92 4.40 5.00 5.06 5.26 -35.87%
  QoQ % -25.82% -7.14% -10.91% -12.00% -1.19% -3.80% -
  Horiz. % 51.33% 69.20% 74.52% 83.65% 95.06% 96.20% 100.00%
P/NAPS 1.98 1.48 1.37 1.26 1.14 1.14 1.10 47.92%
  QoQ % 33.78% 8.03% 8.73% 10.53% 0.00% 3.64% -
  Horiz. % 180.00% 134.55% 124.55% 114.55% 103.64% 103.64% 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.
 


 

155  147  420  1581 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.535+0.005 
 HSI-H8F 0.29+0.04 
 ALAM-WA 0.06+0.01 
 HSI-C7F 0.22-0.05 
 SAPNRG 0.29-0.005 
 MTAG 0.58+0.01 
 FPGROUP 0.56+0.015 
 HSI-C7J 0.12-0.025 
 K1 0.24+0.015 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers