Highlights

[SLP] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 19-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -5.19%    YoY -     -12.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 173,670 167,888 179,790 154,996 153,756 148,282 158,222 1.56%
  YoY % 3.44% -6.62% 16.00% 0.81% 3.69% -6.28% -
  Horiz. % 109.76% 106.11% 113.63% 97.96% 97.18% 93.72% 100.00%
PBT 27,104 29,374 12,904 12,574 14,246 9,384 12,196 14.22%
  YoY % -7.73% 127.63% 2.62% -11.74% 51.81% -23.06% -
  Horiz. % 222.24% 240.85% 105.81% 103.10% 116.81% 76.94% 100.00%
Tax -4,796 -7,642 -2,820 -2,718 -3,040 -1,296 -1,708 18.76%
  YoY % 37.24% -170.99% -3.75% 10.59% -134.57% 24.12% -
  Horiz. % 280.80% 447.42% 165.11% 159.13% 177.99% 75.88% 100.00%
NP 22,308 21,732 10,084 9,856 11,206 8,088 10,488 13.39%
  YoY % 2.65% 115.51% 2.31% -12.05% 38.55% -22.88% -
  Horiz. % 212.70% 207.21% 96.15% 93.97% 106.85% 77.12% 100.00%
NP to SH 22,308 21,732 10,084 9,856 11,206 8,088 10,488 13.39%
  YoY % 2.65% 115.51% 2.31% -12.05% 38.55% -22.88% -
  Horiz. % 212.70% 207.21% 96.15% 93.97% 106.85% 77.12% 100.00%
Tax Rate 17.69 % 26.02 % 21.85 % 21.62 % 21.34 % 13.81 % 14.00 % 3.97%
  YoY % -32.01% 19.08% 1.06% 1.31% 54.53% -1.36% -
  Horiz. % 126.36% 185.86% 156.07% 154.43% 152.43% 98.64% 100.00%
Total Cost 151,362 146,156 169,706 145,140 142,550 140,194 147,734 0.40%
  YoY % 3.56% -13.88% 16.93% 1.82% 1.68% -5.10% -
  Horiz. % 102.46% 98.93% 114.87% 98.24% 96.49% 94.90% 100.00%
Net Worth 121,185 101,234 91,695 85,435 80,959 77,181 74,207 8.51%
  YoY % 19.71% 10.40% 7.33% 5.53% 4.90% 4.01% -
  Horiz. % 163.31% 136.42% 123.57% 115.13% 109.10% 104.01% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 7,419 7,425 4,943 4,952 - - 4,947 6.98%
  YoY % -0.08% 50.22% -0.19% 0.00% 0.00% 0.00% -
  Horiz. % 149.97% 150.10% 99.92% 100.11% 0.00% 0.00% 100.00%
Div Payout % 33.26 % 34.17 % 49.02 % 50.25 % - % - % 47.17 % -5.65%
  YoY % -2.66% -30.29% -2.45% 0.00% 0.00% 0.00% -
  Horiz. % 70.51% 72.44% 103.92% 106.53% 0.00% 0.00% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 121,185 101,234 91,695 85,435 80,959 77,181 74,207 8.51%
  YoY % 19.71% 10.40% 7.33% 5.53% 4.90% 4.01% -
  Horiz. % 163.31% 136.42% 123.57% 115.13% 109.10% 104.01% 100.00%
NOSH 247,317 247,517 247,156 247,638 246,828 246,585 247,358 -0.00%
  YoY % -0.08% 0.15% -0.19% 0.33% 0.10% -0.31% -
  Horiz. % 99.98% 100.06% 99.92% 100.11% 99.79% 99.69% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.85 % 12.94 % 5.61 % 6.36 % 7.29 % 5.45 % 6.63 % 11.65%
  YoY % -0.70% 130.66% -11.79% -12.76% 33.76% -17.80% -
  Horiz. % 193.82% 195.17% 84.62% 95.93% 109.95% 82.20% 100.00%
ROE 18.41 % 21.47 % 11.00 % 11.54 % 13.84 % 10.48 % 14.13 % 4.50%
  YoY % -14.25% 95.18% -4.68% -16.62% 32.06% -25.83% -
  Horiz. % 130.29% 151.95% 77.85% 81.67% 97.95% 74.17% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 70.22 67.83 72.74 62.59 62.29 60.13 63.96 1.57%
  YoY % 3.52% -6.75% 16.22% 0.48% 3.59% -5.99% -
  Horiz. % 109.79% 106.05% 113.73% 97.86% 97.39% 94.01% 100.00%
EPS 9.02 8.78 4.08 3.98 4.54 3.28 4.24 13.39%
  YoY % 2.73% 115.20% 2.51% -12.33% 38.41% -22.64% -
  Horiz. % 212.74% 207.08% 96.23% 93.87% 107.08% 77.36% 100.00%
DPS 3.00 3.00 2.00 2.00 0.00 0.00 2.00 6.98%
  YoY % 0.00% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.4900 0.4090 0.3710 0.3450 0.3280 0.3130 0.3000 8.51%
  YoY % 19.80% 10.24% 7.54% 5.18% 4.79% 4.33% -
  Horiz. % 163.33% 136.33% 123.67% 115.00% 109.33% 104.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 54.79 52.97 56.72 48.90 48.51 46.78 49.92 1.56%
  YoY % 3.44% -6.61% 15.99% 0.80% 3.70% -6.29% -
  Horiz. % 109.76% 106.11% 113.62% 97.96% 97.18% 93.71% 100.00%
EPS 7.04 6.86 3.18 3.11 3.54 2.55 3.31 13.39%
  YoY % 2.62% 115.72% 2.25% -12.15% 38.82% -22.96% -
  Horiz. % 212.69% 207.25% 96.07% 93.96% 106.95% 77.04% 100.00%
DPS 2.34 2.34 1.56 1.56 0.00 0.00 1.56 6.98%
  YoY % 0.00% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.3823 0.3194 0.2893 0.2695 0.2554 0.2435 0.2341 8.51%
  YoY % 19.69% 10.40% 7.35% 5.52% 4.89% 4.02% -
  Horiz. % 163.31% 136.44% 123.58% 115.12% 109.10% 104.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.0000 1.4400 0.4900 0.3750 0.3800 0.3700 0.6500 -
P/RPS 4.27 2.12 0.67 0.60 0.61 0.62 1.02 26.92%
  YoY % 101.42% 216.42% 11.67% -1.64% -1.61% -39.22% -
  Horiz. % 418.63% 207.84% 65.69% 58.82% 59.80% 60.78% 100.00%
P/EPS 33.26 16.40 12.01 9.42 8.37 11.28 15.33 13.77%
  YoY % 102.80% 36.55% 27.49% 12.54% -25.80% -26.42% -
  Horiz. % 216.96% 106.98% 78.34% 61.45% 54.60% 73.58% 100.00%
EY 3.01 6.10 8.33 10.61 11.95 8.86 6.52 -12.08%
  YoY % -50.66% -26.77% -21.49% -11.21% 34.88% 35.89% -
  Horiz. % 46.17% 93.56% 127.76% 162.73% 183.28% 135.89% 100.00%
DY 1.00 2.08 4.08 5.33 0.00 0.00 3.08 -17.08%
  YoY % -51.92% -49.02% -23.45% 0.00% 0.00% 0.00% -
  Horiz. % 32.47% 67.53% 132.47% 173.05% 0.00% 0.00% 100.00%
P/NAPS 6.12 3.52 1.32 1.09 1.16 1.18 2.17 18.84%
  YoY % 73.86% 166.67% 21.10% -6.03% -1.69% -45.62% -
  Horiz. % 282.03% 162.21% 60.83% 50.23% 53.46% 54.38% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 05/08/16 07/08/15 07/08/14 19/08/13 17/08/12 24/08/11 25/08/10 -
Price 3.0000 1.4500 0.5500 0.3950 0.3900 0.3400 0.6000 -
P/RPS 4.27 2.14 0.76 0.63 0.63 0.57 0.94 28.66%
  YoY % 99.53% 181.58% 20.63% 0.00% 10.53% -39.36% -
  Horiz. % 454.26% 227.66% 80.85% 67.02% 67.02% 60.64% 100.00%
P/EPS 33.26 16.51 13.48 9.92 8.59 10.37 14.15 15.29%
  YoY % 101.45% 22.48% 35.89% 15.48% -17.16% -26.71% -
  Horiz. % 235.05% 116.68% 95.27% 70.11% 60.71% 73.29% 100.00%
EY 3.01 6.06 7.42 10.08 11.64 9.65 7.07 -13.25%
  YoY % -50.33% -18.33% -26.39% -13.40% 20.62% 36.49% -
  Horiz. % 42.57% 85.71% 104.95% 142.57% 164.64% 136.49% 100.00%
DY 1.00 2.07 3.64 5.06 0.00 0.00 3.33 -18.15%
  YoY % -51.69% -43.13% -28.06% 0.00% 0.00% 0.00% -
  Horiz. % 30.03% 62.16% 109.31% 151.95% 0.00% 0.00% 100.00%
P/NAPS 6.12 3.55 1.48 1.14 1.19 1.09 2.00 20.47%
  YoY % 72.39% 139.86% 29.82% -4.20% 9.17% -45.50% -
  Horiz. % 306.00% 177.50% 74.00% 57.00% 59.50% 54.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers