Highlights

[SLP] QoQ TTM 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 -     -22.10%    YoY -     -4.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 148,962 149,587 151,123 156,054 156,092 155,408 150,677 -0.76%
  QoQ % -0.42% -1.02% -3.16% -0.02% 0.44% 3.14% -
  Horiz. % 98.86% 99.28% 100.30% 103.57% 103.59% 103.14% 100.00%
PBT 8,375 8,261 8,977 8,208 10,383 8,426 8,645 -2.09%
  QoQ % 1.38% -7.98% 9.37% -20.95% 23.23% -2.53% -
  Horiz. % 96.88% 95.56% 103.84% 94.95% 120.10% 97.47% 100.00%
Tax -2,286 -681 -868 -958 -1,073 -1,111 -1,333 43.13%
  QoQ % -235.68% 21.54% 9.39% 10.72% 3.42% 16.65% -
  Horiz. % 171.49% 51.09% 65.12% 71.87% 80.50% 83.35% 100.00%
NP 6,089 7,580 8,109 7,250 9,310 7,315 7,312 -11.46%
  QoQ % -19.67% -6.52% 11.85% -22.13% 27.27% 0.04% -
  Horiz. % 83.27% 103.67% 110.90% 99.15% 127.32% 100.04% 100.00%
NP to SH 6,103 7,590 8,119 7,260 9,320 7,315 7,312 -11.32%
  QoQ % -19.59% -6.52% 11.83% -22.10% 27.41% 0.04% -
  Horiz. % 83.47% 103.80% 111.04% 99.29% 127.46% 100.04% 100.00%
Tax Rate 27.30 % 8.24 % 9.67 % 11.67 % 10.33 % 13.19 % 15.42 % 46.20%
  QoQ % 231.31% -14.79% -17.14% 12.97% -21.68% -14.46% -
  Horiz. % 177.04% 53.44% 62.71% 75.68% 66.99% 85.54% 100.00%
Total Cost 142,873 142,007 143,014 148,804 146,782 148,093 143,365 -0.23%
  QoQ % 0.61% -0.70% -3.89% 1.38% -0.89% 3.30% -
  Horiz. % 99.66% 99.05% 99.76% 103.79% 102.38% 103.30% 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 4,972 4,968 4,947 4,947 4,947 4,967 2,505 57.72%
  QoQ % 0.08% 0.43% 0.00% 0.00% -0.41% 98.27% -
  Horiz. % 198.44% 198.29% 197.45% 197.45% 197.45% 198.27% 100.00%
Div Payout % 81.47 % 65.46 % 60.93 % 68.14 % 53.08 % 67.91 % 34.27 % 77.84%
  QoQ % 24.46% 7.43% -10.58% 28.37% -21.84% 98.16% -
  Horiz. % 237.73% 191.01% 177.79% 198.83% 154.89% 198.16% 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 4.09 % 5.07 % 5.37 % 4.65 % 5.96 % 4.71 % 4.85 % -10.71%
  QoQ % -19.33% -5.59% 15.48% -21.98% 26.54% -2.89% -
  Horiz. % 84.33% 104.54% 110.72% 95.88% 122.89% 97.11% 100.00%
ROE 7.74 % 9.89 % 10.46 % 9.29 % 12.26 % 9.90 % 9.73 % -14.11%
  QoQ % -21.74% -5.45% 12.59% -24.23% 23.84% 1.75% -
  Horiz. % 79.55% 101.64% 107.50% 95.48% 126.00% 101.75% 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 59.85 60.24 60.93 62.91 62.81 63.12 60.14 -0.32%
  QoQ % -0.65% -1.13% -3.15% 0.16% -0.49% 4.96% -
  Horiz. % 99.52% 100.17% 101.31% 104.61% 104.44% 104.96% 100.00%
EPS 2.45 3.06 3.27 2.93 3.75 2.97 2.92 -11.01%
  QoQ % -19.93% -6.42% 11.60% -21.87% 26.26% 1.71% -
  Horiz. % 83.90% 104.79% 111.99% 100.34% 128.42% 101.71% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.02 1.00 58.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.99% 102.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 202.00% 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 47.00 47.19 47.68 49.23 49.25 49.03 47.54 -0.76%
  QoQ % -0.40% -1.03% -3.15% -0.04% 0.45% 3.13% -
  Horiz. % 98.86% 99.26% 100.29% 103.55% 103.60% 103.13% 100.00%
EPS 1.93 2.39 2.56 2.29 2.94 2.31 2.31 -11.26%
  QoQ % -19.25% -6.64% 11.79% -22.11% 27.27% 0.00% -
  Horiz. % 83.55% 103.46% 110.82% 99.13% 127.27% 100.00% 100.00%
DPS 1.57 1.57 1.56 1.56 1.56 1.57 0.79 57.87%
  QoQ % 0.00% 0.64% 0.00% 0.00% -0.64% 98.73% -
  Horiz. % 198.73% 198.73% 197.47% 197.47% 197.47% 198.73% 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 0.63 0.56 0.61 0.64 0.80 0.79 1.08 -30.12%
  QoQ % 12.50% -8.20% -4.69% -20.00% 1.27% -26.85% -
  Horiz. % 58.33% 51.85% 56.48% 59.26% 74.07% 73.15% 100.00%
P/EPS 15.50 11.12 11.30 13.67 13.33 16.83 22.27 -21.41%
  QoQ % 39.39% -1.59% -17.34% 2.55% -20.80% -24.43% -
  Horiz. % 69.60% 49.93% 50.74% 61.38% 59.86% 75.57% 100.00%
EY 6.45 8.99 8.85 7.32 7.50 5.94 4.49 27.23%
  QoQ % -28.25% 1.58% 20.90% -2.40% 26.26% 32.29% -
  Horiz. % 143.65% 200.22% 197.10% 163.03% 167.04% 132.29% 100.00%
DY 5.26 5.88 5.41 5.00 4.00 4.04 1.54 126.29%
  QoQ % -10.54% 8.69% 8.20% 25.00% -0.99% 162.34% -
  Horiz. % 341.56% 381.82% 351.30% 324.68% 259.74% 262.34% 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 0.67 0.61 0.56 0.59 0.60 0.95 1.00 -23.38%
  QoQ % 9.84% 8.93% -5.08% -1.67% -36.84% -5.00% -
  Horiz. % 67.00% 61.00% 56.00% 59.00% 60.00% 95.00% 100.00%
P/EPS 16.31 12.11 10.39 12.64 10.13 20.20 20.56 -14.27%
  QoQ % 34.68% 16.55% -17.80% 24.78% -49.85% -1.75% -
  Horiz. % 79.33% 58.90% 50.54% 61.48% 49.27% 98.25% 100.00%
EY 6.13 8.26 9.63 7.91 9.87 4.95 4.86 16.69%
  QoQ % -25.79% -14.23% 21.74% -19.86% 99.39% 1.85% -
  Horiz. % 126.13% 169.96% 198.15% 162.76% 203.09% 101.85% 100.00%
DY 5.00 5.41 5.88 5.41 5.26 3.36 1.67 107.32%
  QoQ % -7.58% -7.99% 8.69% 2.85% 56.55% 101.20% -
  Horiz. % 299.40% 323.95% 352.10% 323.95% 314.97% 201.20% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers