Highlights

[SLP] QoQ TTM Result on 2013-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -1.91%    YoY -     40.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 161,844 157,007 151,827 150,952 151,207 152,184 151,698 4.40%
  QoQ % 3.08% 3.41% 0.58% -0.17% -0.64% 0.32% -
  Horiz. % 106.69% 103.50% 100.09% 99.51% 99.68% 100.32% 100.00%
PBT 14,472 13,940 11,846 12,758 12,682 12,335 10,806 21.44%
  QoQ % 3.82% 17.68% -7.15% 0.60% 2.81% 14.15% -
  Horiz. % 133.93% 129.00% 109.62% 118.06% 117.36% 114.15% 100.00%
Tax -3,241 -3,318 -3,081 -3,498 -3,242 -3,980 -3,157 1.76%
  QoQ % 2.32% -7.69% 11.92% -7.90% 18.54% -26.07% -
  Horiz. % 102.66% 105.10% 97.59% 110.80% 102.69% 126.07% 100.00%
NP 11,231 10,622 8,765 9,260 9,440 8,355 7,649 29.09%
  QoQ % 5.73% 21.19% -5.35% -1.91% 12.99% 9.23% -
  Horiz. % 146.83% 138.87% 114.59% 121.06% 123.41% 109.23% 100.00%
NP to SH 11,241 10,626 8,769 9,264 9,444 8,369 7,663 29.01%
  QoQ % 5.79% 21.18% -5.34% -1.91% 12.85% 9.21% -
  Horiz. % 146.69% 138.67% 114.43% 120.89% 123.24% 109.21% 100.00%
Tax Rate 22.39 % 23.80 % 26.01 % 27.42 % 25.56 % 32.27 % 29.22 % -16.22%
  QoQ % -5.92% -8.50% -5.14% 7.28% -20.79% 10.44% -
  Horiz. % 76.63% 81.45% 89.01% 93.84% 87.47% 110.44% 100.00%
Total Cost 150,613 146,385 143,062 141,692 141,767 143,829 144,049 3.01%
  QoQ % 2.89% 2.32% 0.97% -0.05% -1.43% -0.15% -
  Horiz. % 104.56% 101.62% 99.31% 98.36% 98.42% 99.85% 100.00%
Net Worth 89,654 86,991 85,479 85,643 83,394 80,684 81,251 6.76%
  QoQ % 3.06% 1.77% -0.19% 2.70% 3.36% -0.70% -
  Horiz. % 110.34% 107.06% 105.20% 105.40% 102.64% 99.30% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,961 4,967 4,967 4,966 4,966 4,965 7,449 -23.68%
  QoQ % -0.12% 0.00% 0.01% 0.00% 0.01% -33.34% -
  Horiz. % 66.60% 66.68% 66.68% 66.67% 66.67% 66.66% 100.00%
Div Payout % 44.13 % 46.74 % 56.64 % 53.61 % 52.59 % 59.34 % 97.21 % -40.85%
  QoQ % -5.58% -17.48% 5.65% 1.94% -11.38% -38.96% -
  Horiz. % 45.40% 48.08% 58.27% 55.15% 54.10% 61.04% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 89,654 86,991 85,479 85,643 83,394 80,684 81,251 6.76%
  QoQ % 3.06% 1.77% -0.19% 2.70% 3.36% -0.70% -
  Horiz. % 110.34% 107.06% 105.20% 105.40% 102.64% 99.30% 100.00%
NOSH 248,351 247,134 247,765 247,523 248,939 246,741 247,719 0.17%
  QoQ % 0.49% -0.26% 0.10% -0.57% 0.89% -0.39% -
  Horiz. % 100.26% 99.76% 100.02% 99.92% 100.49% 99.61% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.94 % 6.77 % 5.77 % 6.13 % 6.24 % 5.49 % 5.04 % 23.70%
  QoQ % 2.51% 17.33% -5.87% -1.76% 13.66% 8.93% -
  Horiz. % 137.70% 134.33% 114.48% 121.63% 123.81% 108.93% 100.00%
ROE 12.54 % 12.22 % 10.26 % 10.82 % 11.32 % 10.37 % 9.43 % 20.86%
  QoQ % 2.62% 19.10% -5.18% -4.42% 9.16% 9.97% -
  Horiz. % 132.98% 129.59% 108.80% 114.74% 120.04% 109.97% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 65.17 63.53 61.28 60.98 60.74 61.68 61.24 4.22%
  QoQ % 2.58% 3.67% 0.49% 0.40% -1.52% 0.72% -
  Horiz. % 106.42% 103.74% 100.07% 99.58% 99.18% 100.72% 100.00%
EPS 4.53 4.30 3.54 3.74 3.79 3.39 3.09 28.96%
  QoQ % 5.35% 21.47% -5.35% -1.32% 11.80% 9.71% -
  Horiz. % 146.60% 139.16% 114.56% 121.04% 122.65% 109.71% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 3.00 -23.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 66.67% 66.67% 66.67% 66.67% 66.67% 66.67% 100.00%
NAPS 0.3610 0.3520 0.3450 0.3460 0.3350 0.3270 0.3280 6.58%
  QoQ % 2.56% 2.03% -0.29% 3.28% 2.45% -0.30% -
  Horiz. % 110.06% 107.32% 105.18% 105.49% 102.13% 99.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 51.06 49.54 47.90 47.62 47.71 48.01 47.86 4.40%
  QoQ % 3.07% 3.42% 0.59% -0.19% -0.62% 0.31% -
  Horiz. % 106.69% 103.51% 100.08% 99.50% 99.69% 100.31% 100.00%
EPS 3.55 3.35 2.77 2.92 2.98 2.64 2.42 29.01%
  QoQ % 5.97% 20.94% -5.14% -2.01% 12.88% 9.09% -
  Horiz. % 146.69% 138.43% 114.46% 120.66% 123.14% 109.09% 100.00%
DPS 1.57 1.57 1.57 1.57 1.57 1.57 2.35 -23.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.19% -
  Horiz. % 66.81% 66.81% 66.81% 66.81% 66.81% 66.81% 100.00%
NAPS 0.2829 0.2745 0.2697 0.2702 0.2631 0.2546 0.2563 6.79%
  QoQ % 3.06% 1.78% -0.19% 2.70% 3.34% -0.66% -
  Horiz. % 110.38% 107.10% 105.23% 105.42% 102.65% 99.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.4300 0.4000 0.3750 0.3700 0.3800 0.3700 0.3800 -
P/RPS 0.66 0.63 0.61 0.61 0.63 0.60 0.62 4.24%
  QoQ % 4.76% 3.28% 0.00% -3.17% 5.00% -3.23% -
  Horiz. % 106.45% 101.61% 98.39% 98.39% 101.61% 96.77% 100.00%
P/EPS 9.50 9.30 10.60 9.89 10.02 10.91 12.28 -15.69%
  QoQ % 2.15% -12.26% 7.18% -1.30% -8.16% -11.16% -
  Horiz. % 77.36% 75.73% 86.32% 80.54% 81.60% 88.84% 100.00%
EY 10.53 10.75 9.44 10.12 9.98 9.17 8.14 18.67%
  QoQ % -2.05% 13.88% -6.72% 1.40% 8.83% 12.65% -
  Horiz. % 129.36% 132.06% 115.97% 124.32% 122.60% 112.65% 100.00%
DY 4.65 5.00 5.33 5.41 5.26 5.41 7.89 -29.64%
  QoQ % -7.00% -6.19% -1.48% 2.85% -2.77% -31.43% -
  Horiz. % 58.94% 63.37% 67.55% 68.57% 66.67% 68.57% 100.00%
P/NAPS 1.19 1.14 1.09 1.07 1.13 1.13 1.16 1.71%
  QoQ % 4.39% 4.59% 1.87% -5.31% 0.00% -2.59% -
  Horiz. % 102.59% 98.28% 93.97% 92.24% 97.41% 97.41% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 15/11/13 19/08/13 27/05/13 27/02/13 09/11/12 17/08/12 -
Price 0.4550 0.4000 0.3950 0.3800 0.3600 0.3700 0.3900 -
P/RPS 0.70 0.63 0.64 0.62 0.59 0.60 0.64 6.14%
  QoQ % 11.11% -1.56% 3.23% 5.08% -1.67% -6.25% -
  Horiz. % 109.38% 98.44% 100.00% 96.88% 92.19% 93.75% 100.00%
P/EPS 10.05 9.30 11.16 10.15 9.49 10.91 12.61 -14.00%
  QoQ % 8.06% -16.67% 9.95% 6.95% -13.02% -13.48% -
  Horiz. % 79.70% 73.75% 88.50% 80.49% 75.26% 86.52% 100.00%
EY 9.95 10.75 8.96 9.85 10.54 9.17 7.93 16.28%
  QoQ % -7.44% 19.98% -9.04% -6.55% 14.94% 15.64% -
  Horiz. % 125.47% 135.56% 112.99% 124.21% 132.91% 115.64% 100.00%
DY 4.40 5.00 5.06 5.26 5.56 5.41 7.69 -31.01%
  QoQ % -12.00% -1.19% -3.80% -5.40% 2.77% -29.65% -
  Horiz. % 57.22% 65.02% 65.80% 68.40% 72.30% 70.35% 100.00%
P/NAPS 1.26 1.14 1.14 1.10 1.07 1.13 1.19 3.87%
  QoQ % 10.53% 0.00% 3.64% 2.80% -5.31% -5.04% -
  Horiz. % 105.88% 95.80% 95.80% 92.44% 89.92% 94.96% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers