Highlights

[SLP] YoY Annualized Quarter Result on 2011-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -8.79%    YoY -     -23.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 178,740 160,800 153,069 148,770 157,445 124,162 186,724 -0.73%
  YoY % 11.16% 5.05% 2.89% -5.51% 26.81% -33.50% -
  Horiz. % 95.72% 86.12% 81.98% 79.67% 84.32% 66.50% 100.00%
PBT 14,028 15,134 13,457 8,176 11,006 10,202 8,150 9.47%
  YoY % -7.31% 12.46% 64.60% -25.72% 7.88% 25.18% -
  Horiz. % 172.11% 185.69% 165.11% 100.31% 135.04% 125.18% 100.00%
Tax -3,126 -3,161 -3,058 -798 -1,322 -1,466 -822 24.91%
  YoY % 1.10% -3.36% -282.97% 39.62% 9.82% -78.28% -
  Horiz. % 380.07% 384.28% 371.80% 97.08% 160.78% 178.28% 100.00%
NP 10,901 11,973 10,398 7,377 9,684 8,736 7,328 6.84%
  YoY % -8.95% 15.14% 40.95% -23.82% 10.85% 19.21% -
  Horiz. % 148.76% 163.39% 141.90% 100.67% 132.15% 119.21% 100.00%
NP to SH 10,901 11,973 10,398 7,377 9,684 8,736 7,328 6.84%
  YoY % -8.95% 15.14% 40.95% -23.82% 10.85% 19.21% -
  Horiz. % 148.76% 163.39% 141.90% 100.67% 132.15% 119.21% 100.00%
Tax Rate 22.29 % 20.89 % 22.73 % 9.77 % 12.02 % 14.38 % 10.09 % 14.12%
  YoY % 6.70% -8.10% 132.65% -18.72% -16.41% 42.52% -
  Horiz. % 220.91% 207.04% 225.27% 96.83% 119.13% 142.52% 100.00%
Total Cost 167,838 148,826 142,670 141,393 147,761 115,426 179,396 -1.10%
  YoY % 12.77% 4.31% 0.90% -4.31% 28.01% -35.66% -
  Horiz. % 93.56% 82.96% 79.53% 78.82% 82.37% 64.34% 100.00%
Net Worth 92,381 87,078 80,961 76,325 74,112 71,033 65,475 5.90%
  YoY % 6.09% 7.56% 6.07% 2.99% 4.33% 8.49% -
  Horiz. % 141.09% 132.99% 123.65% 116.57% 113.19% 108.49% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 3,293 3,298 3,301 3,293 3,293 2,827 2,645 3.72%
  YoY % -0.15% -0.08% 0.23% -0.01% 16.51% 6.87% -
  Horiz. % 124.49% 124.68% 124.78% 124.49% 124.51% 106.87% 100.00%
Div Payout % 30.21 % 27.55 % 31.75 % 44.64 % 34.01 % 32.36 % 36.10 % -2.92%
  YoY % 9.66% -13.23% -28.88% 31.26% 5.10% -10.36% -
  Horiz. % 83.68% 76.32% 87.95% 123.66% 94.21% 89.64% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 92,381 87,078 80,961 76,325 74,112 71,033 65,475 5.90%
  YoY % 6.09% 7.56% 6.07% 2.99% 4.33% 8.49% -
  Horiz. % 141.09% 132.99% 123.65% 116.57% 113.19% 108.49% 100.00%
NOSH 247,009 247,382 247,587 247,008 247,040 106,019 99,205 16.41%
  YoY % -0.15% -0.08% 0.23% -0.01% 133.01% 6.87% -
  Horiz. % 248.99% 249.36% 249.57% 248.99% 249.02% 106.87% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.10 % 7.45 % 6.79 % 4.96 % 6.15 % 7.04 % 3.92 % 7.64%
  YoY % -18.12% 9.72% 36.90% -19.35% -12.64% 79.59% -
  Horiz. % 155.61% 190.05% 173.21% 126.53% 156.89% 179.59% 100.00%
ROE 11.80 % 13.75 % 12.84 % 9.67 % 13.07 % 12.30 % 11.19 % 0.89%
  YoY % -14.18% 7.09% 32.78% -26.01% 6.26% 9.92% -
  Horiz. % 105.45% 122.88% 114.75% 86.42% 116.80% 109.92% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 72.36 65.00 61.82 60.23 63.73 117.11 188.22 -14.72%
  YoY % 11.32% 5.14% 2.64% -5.49% -45.58% -37.78% -
  Horiz. % 38.44% 34.53% 32.84% 32.00% 33.86% 62.22% 100.00%
EPS 4.41 4.84 4.20 2.99 3.92 8.24 7.39 -8.24%
  YoY % -8.88% 15.24% 40.47% -23.72% -52.43% 11.50% -
  Horiz. % 59.68% 65.49% 56.83% 40.46% 53.04% 111.50% 100.00%
DPS 1.33 1.33 1.33 1.33 1.33 2.67 2.67 -10.96%
  YoY % 0.00% 0.00% 0.00% 0.00% -50.19% 0.00% -
  Horiz. % 49.81% 49.81% 49.81% 49.81% 49.81% 100.00% 100.00%
NAPS 0.3740 0.3520 0.3270 0.3090 0.3000 0.6700 0.6600 -9.03%
  YoY % 6.25% 7.65% 5.83% 3.00% -55.22% 1.52% -
  Horiz. % 56.67% 53.33% 49.55% 46.82% 45.45% 101.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 56.39 50.73 48.29 46.94 49.67 39.17 58.91 -0.73%
  YoY % 11.16% 5.05% 2.88% -5.50% 26.81% -33.51% -
  Horiz. % 95.72% 86.11% 81.97% 79.68% 84.32% 66.49% 100.00%
EPS 3.44 3.78 3.28 2.33 3.06 2.76 2.31 6.86%
  YoY % -8.99% 15.24% 40.77% -23.86% 10.87% 19.48% -
  Horiz. % 148.92% 163.64% 141.99% 100.87% 132.47% 119.48% 100.00%
DPS 1.04 1.04 1.04 1.04 1.04 0.89 0.83 3.83%
  YoY % 0.00% 0.00% 0.00% 0.00% 16.85% 7.23% -
  Horiz. % 125.30% 125.30% 125.30% 125.30% 125.30% 107.23% 100.00%
NAPS 0.2915 0.2747 0.2554 0.2408 0.2338 0.2241 0.2066 5.90%
  YoY % 6.12% 7.56% 6.06% 2.99% 4.33% 8.47% -
  Horiz. % 141.09% 132.96% 123.62% 116.55% 113.17% 108.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.6400 0.4000 0.3700 0.3400 0.5000 0.5400 0.4700 -
P/RPS 0.88 0.62 0.60 0.56 0.78 0.46 0.25 23.32%
  YoY % 41.94% 3.33% 7.14% -28.21% 69.57% 84.00% -
  Horiz. % 352.00% 248.00% 240.00% 224.00% 312.00% 184.00% 100.00%
P/EPS 14.50 8.26 8.81 11.38 12.76 6.55 6.36 14.72%
  YoY % 75.54% -6.24% -22.58% -10.82% 94.81% 2.99% -
  Horiz. % 227.99% 129.87% 138.52% 178.93% 200.63% 102.99% 100.00%
EY 6.90 12.10 11.35 8.78 7.84 15.26 15.72 -12.82%
  YoY % -42.98% 6.61% 29.27% 11.99% -48.62% -2.93% -
  Horiz. % 43.89% 76.97% 72.20% 55.85% 49.87% 97.07% 100.00%
DY 2.08 3.33 3.60 3.92 2.67 4.94 5.67 -15.39%
  YoY % -37.54% -7.50% -8.16% 46.82% -45.95% -12.87% -
  Horiz. % 36.68% 58.73% 63.49% 69.14% 47.09% 87.13% 100.00%
P/NAPS 1.71 1.14 1.13 1.10 1.67 0.81 0.71 15.77%
  YoY % 50.00% 0.88% 2.73% -34.13% 106.17% 14.08% -
  Horiz. % 240.85% 160.56% 159.15% 154.93% 235.21% 114.08% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 07/11/14 15/11/13 09/11/12 25/11/11 24/11/10 18/11/09 18/11/08 -
Price 0.7400 0.4000 0.3700 0.3700 0.6000 0.5200 0.4400 -
P/RPS 1.02 0.62 0.60 0.61 0.94 0.44 0.23 28.16%
  YoY % 64.52% 3.33% -1.64% -35.11% 113.64% 91.30% -
  Horiz. % 443.48% 269.57% 260.87% 265.22% 408.70% 191.30% 100.00%
P/EPS 16.77 8.26 8.81 12.39 15.31 6.31 5.96 18.81%
  YoY % 103.03% -6.24% -28.89% -19.07% 142.63% 5.87% -
  Horiz. % 281.38% 138.59% 147.82% 207.89% 256.88% 105.87% 100.00%
EY 5.96 12.10 11.35 8.07 6.53 15.85 16.79 -15.85%
  YoY % -50.74% 6.61% 40.64% 23.58% -58.80% -5.60% -
  Horiz. % 35.50% 72.07% 67.60% 48.06% 38.89% 94.40% 100.00%
DY 1.80 3.33 3.60 3.60 2.22 5.13 6.06 -18.31%
  YoY % -45.95% -7.50% 0.00% 62.16% -56.73% -15.35% -
  Horiz. % 29.70% 54.95% 59.41% 59.41% 36.63% 84.65% 100.00%
P/NAPS 1.98 1.14 1.13 1.20 2.00 0.78 0.67 19.78%
  YoY % 73.68% 0.88% -5.83% -40.00% 156.41% 16.42% -
  Horiz. % 295.52% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

403  107  337  1440 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINETEC 0.14+0.015 
 HIBISCS 0.355+0.015 
 JAKS 0.825+0.065 
 ARMADA 0.145+0.01 
 HSI-C9J 0.185-0.02 
 MCT 0.165+0.03 
 HSI-H8M 0.565+0.025 
 DSONIC-WA 0.29+0.015 
 SAPNRG 0.085+0.005 
 MYEG 1.00+0.04 

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