[SLP] YoY Annualized Quarter Result on 2010-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 160,800 153,069 148,770 157,445 124,162 186,724 0 - YoY % 5.05% 2.89% -5.51% 26.81% -33.50% 0.00% - Horiz. % 86.12% 81.98% 79.67% 84.32% 66.50% 100.00% -
PBT 15,134 13,457 8,176 11,006 10,202 8,150 0 - YoY % 12.46% 64.60% -25.72% 7.88% 25.18% 0.00% - Horiz. % 185.69% 165.11% 100.31% 135.04% 125.18% 100.00% -
Tax -3,161 -3,058 -798 -1,322 -1,466 -822 0 - YoY % -3.36% -282.97% 39.62% 9.82% -78.28% 0.00% - Horiz. % 384.28% 371.80% 97.08% 160.78% 178.28% 100.00% -
NP 11,973 10,398 7,377 9,684 8,736 7,328 0 - YoY % 15.14% 40.95% -23.82% 10.85% 19.21% 0.00% - Horiz. % 163.39% 141.90% 100.67% 132.15% 119.21% 100.00% -
NP to SH 11,973 10,398 7,377 9,684 8,736 7,328 0 - YoY % 15.14% 40.95% -23.82% 10.85% 19.21% 0.00% - Horiz. % 163.39% 141.90% 100.67% 132.15% 119.21% 100.00% -
Tax Rate 20.89 % 22.73 % 9.77 % 12.02 % 14.38 % 10.09 % - % - YoY % -8.10% 132.65% -18.72% -16.41% 42.52% 0.00% - Horiz. % 207.04% 225.27% 96.83% 119.13% 142.52% 100.00% -
Total Cost 148,826 142,670 141,393 147,761 115,426 179,396 0 - YoY % 4.31% 0.90% -4.31% 28.01% -35.66% 0.00% - Horiz. % 82.96% 79.53% 78.82% 82.37% 64.34% 100.00% -
Net Worth 87,078 80,961 76,325 74,112 71,033 65,475 - - YoY % 7.56% 6.07% 2.99% 4.33% 8.49% 0.00% - Horiz. % 132.99% 123.65% 116.57% 113.19% 108.49% 100.00% -
Dividend 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 3,298 3,301 3,293 3,293 2,827 2,645 - - YoY % -0.08% 0.23% -0.01% 16.51% 6.87% 0.00% - Horiz. % 124.68% 124.78% 124.49% 124.51% 106.87% 100.00% -
Div Payout % 27.55 % 31.75 % 44.64 % 34.01 % 32.36 % 36.10 % - % - YoY % -13.23% -28.88% 31.26% 5.10% -10.36% 0.00% - Horiz. % 76.32% 87.95% 123.66% 94.21% 89.64% 100.00% -
Equity 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 87,078 80,961 76,325 74,112 71,033 65,475 - - YoY % 7.56% 6.07% 2.99% 4.33% 8.49% 0.00% - Horiz. % 132.99% 123.65% 116.57% 113.19% 108.49% 100.00% -
NOSH 247,382 247,587 247,008 247,040 106,019 99,205 - - YoY % -0.08% 0.23% -0.01% 133.01% 6.87% 0.00% - Horiz. % 249.36% 249.57% 248.99% 249.02% 106.87% 100.00% -
Ratio Analysis 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.45 % 6.79 % 4.96 % 6.15 % 7.04 % 3.92 % - % - YoY % 9.72% 36.90% -19.35% -12.64% 79.59% 0.00% - Horiz. % 190.05% 173.21% 126.53% 156.89% 179.59% 100.00% -
ROE 13.75 % 12.84 % 9.67 % 13.07 % 12.30 % 11.19 % - % - YoY % 7.09% 32.78% -26.01% 6.26% 9.92% 0.00% - Horiz. % 122.88% 114.75% 86.42% 116.80% 109.92% 100.00% -
Per Share 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 65.00 61.82 60.23 63.73 117.11 188.22 - - YoY % 5.14% 2.64% -5.49% -45.58% -37.78% 0.00% - Horiz. % 34.53% 32.84% 32.00% 33.86% 62.22% 100.00% -
EPS 4.84 4.20 2.99 3.92 8.24 7.39 0.00 - YoY % 15.24% 40.47% -23.72% -52.43% 11.50% 0.00% - Horiz. % 65.49% 56.83% 40.46% 53.04% 111.50% 100.00% -
DPS 1.33 1.33 1.33 1.33 2.67 2.67 0.00 - YoY % 0.00% 0.00% 0.00% -50.19% 0.00% 0.00% - Horiz. % 49.81% 49.81% 49.81% 49.81% 100.00% 100.00% -
NAPS 0.3520 0.3270 0.3090 0.3000 0.6700 0.6600 - - YoY % 7.65% 5.83% 3.00% -55.22% 1.52% 0.00% - Horiz. % 53.33% 49.55% 46.82% 45.45% 101.52% 100.00% -
Adjusted Per Share Value based on latest NOSH - 316,959 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 50.73 48.29 46.94 49.67 39.17 58.91 - - YoY % 5.05% 2.88% -5.50% 26.81% -33.51% 0.00% - Horiz. % 86.11% 81.97% 79.68% 84.32% 66.49% 100.00% -
EPS 3.78 3.28 2.33 3.06 2.76 2.31 0.00 - YoY % 15.24% 40.77% -23.86% 10.87% 19.48% 0.00% - Horiz. % 163.64% 141.99% 100.87% 132.47% 119.48% 100.00% -
DPS 1.04 1.04 1.04 1.04 0.89 0.83 0.00 - YoY % 0.00% 0.00% 0.00% 16.85% 7.23% 0.00% - Horiz. % 125.30% 125.30% 125.30% 125.30% 107.23% 100.00% -
NAPS 0.2747 0.2554 0.2408 0.2338 0.2241 0.2066 - - YoY % 7.56% 6.06% 2.99% 4.33% 8.47% 0.00% - Horiz. % 132.96% 123.62% 116.55% 113.17% 108.47% 100.00% -
Price Multiplier on Financial Quarter End Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 0.4000 0.3700 0.3400 0.5000 0.5400 0.4700 0.0000 -
P/RPS 0.62 0.60 0.56 0.78 0.46 0.25 0.00 - YoY % 3.33% 7.14% -28.21% 69.57% 84.00% 0.00% - Horiz. % 248.00% 240.00% 224.00% 312.00% 184.00% 100.00% -
P/EPS 8.26 8.81 11.38 12.76 6.55 6.36 0.00 - YoY % -6.24% -22.58% -10.82% 94.81% 2.99% 0.00% - Horiz. % 129.87% 138.52% 178.93% 200.63% 102.99% 100.00% -
EY 12.10 11.35 8.78 7.84 15.26 15.72 0.00 - YoY % 6.61% 29.27% 11.99% -48.62% -2.93% 0.00% - Horiz. % 76.97% 72.20% 55.85% 49.87% 97.07% 100.00% -
DY 3.33 3.60 3.92 2.67 4.94 5.67 0.00 - YoY % -7.50% -8.16% 46.82% -45.95% -12.87% 0.00% - Horiz. % 58.73% 63.49% 69.14% 47.09% 87.13% 100.00% -
P/NAPS 1.14 1.13 1.10 1.67 0.81 0.71 0.00 - YoY % 0.88% 2.73% -34.13% 106.17% 14.08% 0.00% - Horiz. % 160.56% 159.15% 154.93% 235.21% 114.08% 100.00% -
Price Multiplier on Announcement Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 15/11/13 09/11/12 25/11/11 24/11/10 18/11/09 18/11/08 - -
Price 0.4000 0.3700 0.3700 0.6000 0.5200 0.4400 0.0000 -
P/RPS 0.62 0.60 0.61 0.94 0.44 0.23 0.00 - YoY % 3.33% -1.64% -35.11% 113.64% 91.30% 0.00% - Horiz. % 269.57% 260.87% 265.22% 408.70% 191.30% 100.00% -
P/EPS 8.26 8.81 12.39 15.31 6.31 5.96 0.00 - YoY % -6.24% -28.89% -19.07% 142.63% 5.87% 0.00% - Horiz. % 138.59% 147.82% 207.89% 256.88% 105.87% 100.00% -
EY 12.10 11.35 8.07 6.53 15.85 16.79 0.00 - YoY % 6.61% 40.64% 23.58% -58.80% -5.60% 0.00% - Horiz. % 72.07% 67.60% 48.06% 38.89% 94.40% 100.00% -
DY 3.33 3.60 3.60 2.22 5.13 6.06 0.00 - YoY % -7.50% 0.00% 62.16% -56.73% -15.35% 0.00% - Horiz. % 54.95% 59.41% 59.41% 36.63% 84.65% 100.00% -
P/NAPS 1.14 1.13 1.20 2.00 0.78 0.67 0.00 - YoY % 0.88% -5.83% -40.00% 156.41% 16.42% 0.00% - Horiz. % 170.15% 168.66% 179.10% 298.51% 116.42% 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.
Comment
SLP-FSQ32010.pdf 
