Highlights

[SLP] YoY Annual (Unaudited) Result on 2011-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend YoY -     -34.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 174,444 161,843 151,208 148,961 156,092 130,446 183,915 -0.88%
  YoY % 7.79% 7.03% 1.51% -4.57% 19.66% -29.07% -
  Horiz. % 94.85% 88.00% 82.22% 80.99% 84.87% 70.93% 100.00%
PBT 14,973 14,472 12,682 8,374 10,383 7,824 6,399 15.21%
  YoY % 3.46% 14.11% 51.44% -19.35% 32.71% 22.27% -
  Horiz. % 233.99% 226.16% 198.19% 130.86% 162.26% 122.27% 100.00%
Tax -2,817 -3,242 -3,244 -2,285 -1,073 -1,219 -1,159 15.95%
  YoY % 13.11% 0.06% -41.97% -112.95% 11.98% -5.18% -
  Horiz. % 243.05% 279.72% 279.90% 197.15% 92.58% 105.18% 100.00%
NP 12,156 11,230 9,438 6,089 9,310 6,605 5,240 15.05%
  YoY % 8.25% 18.99% 55.00% -34.60% 40.95% 26.05% -
  Horiz. % 231.98% 214.31% 180.11% 116.20% 177.67% 126.05% 100.00%
NP to SH 12,127 11,240 9,442 6,103 9,320 6,605 5,240 15.00%
  YoY % 7.89% 19.04% 54.71% -34.52% 41.11% 26.05% -
  Horiz. % 231.43% 214.50% 180.19% 116.47% 177.86% 126.05% 100.00%
Tax Rate 18.81 % 22.40 % 25.58 % 27.29 % 10.33 % 15.58 % 18.11 % 0.63%
  YoY % -16.03% -12.43% -6.27% 164.18% -33.70% -13.97% -
  Horiz. % 103.87% 123.69% 141.25% 150.69% 57.04% 86.03% 100.00%
Total Cost 162,288 150,613 141,770 142,872 146,782 123,841 178,675 -1.59%
  YoY % 7.75% 6.24% -0.77% -2.66% 18.52% -30.69% -
  Horiz. % 90.83% 84.29% 79.35% 79.96% 82.15% 69.31% 100.00%
Net Worth 96,324 89,375 82,802 78,444 75,639 72,093 66,635 6.33%
  YoY % 7.78% 7.94% 5.56% 3.71% 4.92% 8.19% -
  Horiz. % 144.55% 134.13% 124.26% 117.72% 113.51% 108.19% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 4,939 4,951 4,943 4,949 4,943 2,120 4,038 3.41%
  YoY % -0.24% 0.16% -0.12% 0.11% 133.15% -47.50% -
  Horiz. % 122.31% 122.61% 122.41% 122.55% 122.41% 52.50% 100.00%
Div Payout % 40.73 % 44.05 % 52.36 % 81.09 % 53.04 % 32.10 % 77.07 % -10.08%
  YoY % -7.54% -15.87% -35.43% 52.88% 65.23% -58.35% -
  Horiz. % 52.85% 57.16% 67.94% 105.22% 68.82% 41.65% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 96,324 89,375 82,802 78,444 75,639 72,093 66,635 6.33%
  YoY % 7.78% 7.94% 5.56% 3.71% 4.92% 8.19% -
  Horiz. % 144.55% 134.13% 124.26% 117.72% 113.51% 108.19% 100.00%
NOSH 246,985 247,577 247,172 247,457 247,188 106,019 100,963 16.07%
  YoY % -0.24% 0.16% -0.12% 0.11% 133.15% 5.01% -
  Horiz. % 244.63% 245.21% 244.81% 245.10% 244.83% 105.01% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.97 % 6.94 % 6.24 % 4.09 % 5.96 % 5.06 % 2.85 % 16.07%
  YoY % 0.43% 11.22% 52.57% -31.38% 17.79% 77.54% -
  Horiz. % 244.56% 243.51% 218.95% 143.51% 209.12% 177.54% 100.00%
ROE 12.59 % 12.58 % 11.40 % 7.78 % 12.32 % 9.16 % 7.86 % 8.16%
  YoY % 0.08% 10.35% 46.53% -36.85% 34.50% 16.54% -
  Horiz. % 160.18% 160.05% 145.04% 98.98% 156.74% 116.54% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 70.63 65.37 61.18 60.20 63.15 123.04 182.16 -14.60%
  YoY % 8.05% 6.85% 1.63% -4.67% -48.68% -32.45% -
  Horiz. % 38.77% 35.89% 33.59% 33.05% 34.67% 67.55% 100.00%
EPS 4.91 4.54 3.82 2.46 3.77 6.23 5.19 -0.92%
  YoY % 8.15% 18.85% 55.28% -34.75% -39.49% 20.04% -
  Horiz. % 94.61% 87.48% 73.60% 47.40% 72.64% 120.04% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 4.00 -10.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00%
NAPS 0.3900 0.3610 0.3350 0.3170 0.3060 0.6800 0.6600 -8.39%
  YoY % 8.03% 7.76% 5.68% 3.59% -55.00% 3.03% -
  Horiz. % 59.09% 54.70% 50.76% 48.03% 46.36% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 55.04 51.06 47.71 47.00 49.25 41.16 58.02 -0.87%
  YoY % 7.79% 7.02% 1.51% -4.57% 19.66% -29.06% -
  Horiz. % 94.86% 88.00% 82.23% 81.01% 84.88% 70.94% 100.00%
EPS 3.83 3.55 2.98 1.93 2.94 2.08 1.65 15.06%
  YoY % 7.89% 19.13% 54.40% -34.35% 41.35% 26.06% -
  Horiz. % 232.12% 215.15% 180.61% 116.97% 178.18% 126.06% 100.00%
DPS 1.56 1.56 1.56 1.56 1.56 0.67 1.27 3.49%
  YoY % 0.00% 0.00% 0.00% 0.00% 132.84% -47.24% -
  Horiz. % 122.83% 122.83% 122.83% 122.83% 122.83% 52.76% 100.00%
NAPS 0.3039 0.2820 0.2612 0.2475 0.2386 0.2275 0.2102 6.33%
  YoY % 7.77% 7.96% 5.54% 3.73% 4.88% 8.23% -
  Horiz. % 144.58% 134.16% 124.26% 117.75% 113.51% 108.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.5900 0.4300 0.3800 0.3800 0.5000 0.5700 0.4600 -
P/RPS 0.84 0.66 0.62 0.63 0.79 0.46 0.25 22.37%
  YoY % 27.27% 6.45% -1.59% -20.25% 71.74% 84.00% -
  Horiz. % 336.00% 264.00% 248.00% 252.00% 316.00% 184.00% 100.00%
P/EPS 12.02 9.47 9.95 15.41 13.26 9.15 8.86 5.21%
  YoY % 26.93% -4.82% -35.43% 16.21% 44.92% 3.27% -
  Horiz. % 135.67% 106.88% 112.30% 173.93% 149.66% 103.27% 100.00%
EY 8.32 10.56 10.05 6.49 7.54 10.93 11.28 -4.94%
  YoY % -21.21% 5.07% 54.85% -13.93% -31.02% -3.10% -
  Horiz. % 73.76% 93.62% 89.10% 57.54% 66.84% 96.90% 100.00%
DY 3.39 4.65 5.26 5.26 4.00 3.51 8.70 -14.53%
  YoY % -27.10% -11.60% 0.00% 31.50% 13.96% -59.66% -
  Horiz. % 38.97% 53.45% 60.46% 60.46% 45.98% 40.34% 100.00%
P/NAPS 1.51 1.19 1.13 1.20 1.63 0.84 0.70 13.66%
  YoY % 26.89% 5.31% -5.83% -26.38% 94.05% 20.00% -
  Horiz. % 215.71% 170.00% 161.43% 171.43% 232.86% 120.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 25/02/14 27/02/13 27/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.7000 0.4550 0.3600 0.4000 0.3800 0.5900 0.4700 -
P/RPS 0.99 0.70 0.59 0.66 0.60 0.48 0.26 24.95%
  YoY % 41.43% 18.64% -10.61% 10.00% 25.00% 84.62% -
  Horiz. % 380.77% 269.23% 226.92% 253.85% 230.77% 184.62% 100.00%
P/EPS 14.26 10.02 9.42 16.22 10.08 9.47 9.06 7.85%
  YoY % 42.32% 6.37% -41.92% 60.91% 6.44% 4.53% -
  Horiz. % 157.40% 110.60% 103.97% 179.03% 111.26% 104.53% 100.00%
EY 7.01 9.98 10.61 6.17 9.92 10.56 11.04 -7.29%
  YoY % -29.76% -5.94% 71.96% -37.80% -6.06% -4.35% -
  Horiz. % 63.50% 90.40% 96.11% 55.89% 89.86% 95.65% 100.00%
DY 2.86 4.40 5.56 5.00 5.26 3.39 8.51 -16.61%
  YoY % -35.00% -20.86% 11.20% -4.94% 55.16% -60.16% -
  Horiz. % 33.61% 51.70% 65.33% 58.75% 61.81% 39.84% 100.00%
P/NAPS 1.79 1.26 1.07 1.26 1.24 0.87 0.71 16.65%
  YoY % 42.06% 17.76% -15.08% 1.61% 42.53% 22.54% -
  Horiz. % 252.11% 177.46% 150.70% 177.46% 174.65% 122.54% 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.
 


 

323  278  551  1113 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.775+0.03 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.02-0.005 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers