Highlights

[SLP] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 09-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -7.20%    YoY -     40.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 168,806 178,740 160,800 153,069 148,770 157,445 124,162 5.25%
  YoY % -5.56% 11.16% 5.05% 2.89% -5.51% 26.81% -
  Horiz. % 135.96% 143.96% 129.51% 123.28% 119.82% 126.81% 100.00%
PBT 35,098 14,028 15,134 13,457 8,176 11,006 10,202 22.85%
  YoY % 150.20% -7.31% 12.46% 64.60% -25.72% 7.88% -
  Horiz. % 344.01% 137.49% 148.34% 131.90% 80.14% 107.88% 100.00%
Tax -8,089 -3,126 -3,161 -3,058 -798 -1,322 -1,466 32.90%
  YoY % -158.72% 1.10% -3.36% -282.97% 39.62% 9.82% -
  Horiz. % 551.55% 213.18% 215.55% 208.55% 54.45% 90.18% 100.00%
NP 27,009 10,901 11,973 10,398 7,377 9,684 8,736 20.69%
  YoY % 147.76% -8.95% 15.14% 40.95% -23.82% 10.85% -
  Horiz. % 309.17% 124.79% 137.06% 119.03% 84.45% 110.85% 100.00%
NP to SH 27,009 10,901 11,973 10,398 7,377 9,684 8,736 20.69%
  YoY % 147.76% -8.95% 15.14% 40.95% -23.82% 10.85% -
  Horiz. % 309.17% 124.79% 137.06% 119.03% 84.45% 110.85% 100.00%
Tax Rate 23.05 % 22.29 % 20.89 % 22.73 % 9.77 % 12.02 % 14.38 % 8.18%
  YoY % 3.41% 6.70% -8.10% 132.65% -18.72% -16.41% -
  Horiz. % 160.29% 155.01% 145.27% 158.07% 67.94% 83.59% 100.00%
Total Cost 141,797 167,838 148,826 142,670 141,393 147,761 115,426 3.49%
  YoY % -15.52% 12.77% 4.31% 0.90% -4.31% 28.01% -
  Horiz. % 122.85% 145.41% 128.94% 123.60% 122.50% 128.01% 100.00%
Net Worth 110,560 92,381 87,078 80,961 76,325 74,112 71,033 7.65%
  YoY % 19.68% 6.09% 7.56% 6.07% 2.99% 4.33% -
  Horiz. % 155.65% 130.05% 122.59% 113.98% 107.45% 104.33% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 9,893 3,293 3,298 3,301 3,293 3,293 2,827 23.20%
  YoY % 200.40% -0.15% -0.08% 0.23% -0.01% 16.51% -
  Horiz. % 349.94% 116.49% 116.67% 116.77% 116.49% 116.51% 100.00%
Div Payout % 36.63 % 30.21 % 27.55 % 31.75 % 44.64 % 34.01 % 32.36 % 2.09%
  YoY % 21.25% 9.66% -13.23% -28.88% 31.26% 5.10% -
  Horiz. % 113.20% 93.36% 85.14% 98.11% 137.95% 105.10% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 110,560 92,381 87,078 80,961 76,325 74,112 71,033 7.65%
  YoY % 19.68% 6.09% 7.56% 6.07% 2.99% 4.33% -
  Horiz. % 155.65% 130.05% 122.59% 113.98% 107.45% 104.33% 100.00%
NOSH 247,338 247,009 247,382 247,587 247,008 247,040 106,019 15.16%
  YoY % 0.13% -0.15% -0.08% 0.23% -0.01% 133.01% -
  Horiz. % 233.30% 232.98% 233.34% 233.53% 232.98% 233.01% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 16.00 % 6.10 % 7.45 % 6.79 % 4.96 % 6.15 % 7.04 % 14.66%
  YoY % 162.30% -18.12% 9.72% 36.90% -19.35% -12.64% -
  Horiz. % 227.27% 86.65% 105.82% 96.45% 70.45% 87.36% 100.00%
ROE 24.43 % 11.80 % 13.75 % 12.84 % 9.67 % 13.07 % 12.30 % 12.11%
  YoY % 107.03% -14.18% 7.09% 32.78% -26.01% 6.26% -
  Horiz. % 198.62% 95.93% 111.79% 104.39% 78.62% 106.26% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 68.25 72.36 65.00 61.82 60.23 63.73 117.11 -8.60%
  YoY % -5.68% 11.32% 5.14% 2.64% -5.49% -45.58% -
  Horiz. % 58.28% 61.79% 55.50% 52.79% 51.43% 54.42% 100.00%
EPS 10.92 4.41 4.84 4.20 2.99 3.92 8.24 4.80%
  YoY % 147.62% -8.88% 15.24% 40.47% -23.72% -52.43% -
  Horiz. % 132.52% 53.52% 58.74% 50.97% 36.29% 47.57% 100.00%
DPS 4.00 1.33 1.33 1.33 1.33 1.33 2.67 6.97%
  YoY % 200.75% 0.00% 0.00% 0.00% 0.00% -50.19% -
  Horiz. % 149.81% 49.81% 49.81% 49.81% 49.81% 49.81% 100.00%
NAPS 0.4470 0.3740 0.3520 0.3270 0.3090 0.3000 0.6700 -6.52%
  YoY % 19.52% 6.25% 7.65% 5.83% 3.00% -55.22% -
  Horiz. % 66.72% 55.82% 52.54% 48.81% 46.12% 44.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 53.26 56.39 50.73 48.29 46.94 49.67 39.17 5.25%
  YoY % -5.55% 11.16% 5.05% 2.88% -5.50% 26.81% -
  Horiz. % 135.97% 143.96% 129.51% 123.28% 119.84% 126.81% 100.00%
EPS 8.52 3.44 3.78 3.28 2.33 3.06 2.76 20.66%
  YoY % 147.67% -8.99% 15.24% 40.77% -23.86% 10.87% -
  Horiz. % 308.70% 124.64% 136.96% 118.84% 84.42% 110.87% 100.00%
DPS 3.12 1.04 1.04 1.04 1.04 1.04 0.89 23.24%
  YoY % 200.00% 0.00% 0.00% 0.00% 0.00% 16.85% -
  Horiz. % 350.56% 116.85% 116.85% 116.85% 116.85% 116.85% 100.00%
NAPS 0.3488 0.2915 0.2747 0.2554 0.2408 0.2338 0.2241 7.65%
  YoY % 19.66% 6.12% 7.56% 6.06% 2.99% 4.33% -
  Horiz. % 155.64% 130.08% 122.58% 113.97% 107.45% 104.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.6700 0.6400 0.4000 0.3700 0.3400 0.5000 0.5400 -
P/RPS 2.45 0.88 0.62 0.60 0.56 0.78 0.46 32.13%
  YoY % 178.41% 41.94% 3.33% 7.14% -28.21% 69.57% -
  Horiz. % 532.61% 191.30% 134.78% 130.43% 121.74% 169.57% 100.00%
P/EPS 15.29 14.50 8.26 8.81 11.38 12.76 6.55 15.17%
  YoY % 5.45% 75.54% -6.24% -22.58% -10.82% 94.81% -
  Horiz. % 233.44% 221.37% 126.11% 134.50% 173.74% 194.81% 100.00%
EY 6.54 6.90 12.10 11.35 8.78 7.84 15.26 -13.16%
  YoY % -5.22% -42.98% 6.61% 29.27% 11.99% -48.62% -
  Horiz. % 42.86% 45.22% 79.29% 74.38% 57.54% 51.38% 100.00%
DY 2.40 2.08 3.33 3.60 3.92 2.67 4.94 -11.33%
  YoY % 15.38% -37.54% -7.50% -8.16% 46.82% -45.95% -
  Horiz. % 48.58% 42.11% 67.41% 72.87% 79.35% 54.05% 100.00%
P/NAPS 3.74 1.71 1.14 1.13 1.10 1.67 0.81 29.03%
  YoY % 118.71% 50.00% 0.88% 2.73% -34.13% 106.17% -
  Horiz. % 461.73% 211.11% 140.74% 139.51% 135.80% 206.17% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 06/11/15 07/11/14 15/11/13 09/11/12 25/11/11 24/11/10 18/11/09 -
Price 1.8600 0.7400 0.4000 0.3700 0.3700 0.6000 0.5200 -
P/RPS 2.73 1.02 0.62 0.60 0.61 0.94 0.44 35.54%
  YoY % 167.65% 64.52% 3.33% -1.64% -35.11% 113.64% -
  Horiz. % 620.45% 231.82% 140.91% 136.36% 138.64% 213.64% 100.00%
P/EPS 17.03 16.77 8.26 8.81 12.39 15.31 6.31 17.99%
  YoY % 1.55% 103.03% -6.24% -28.89% -19.07% 142.63% -
  Horiz. % 269.89% 265.77% 130.90% 139.62% 196.35% 242.63% 100.00%
EY 5.87 5.96 12.10 11.35 8.07 6.53 15.85 -15.25%
  YoY % -1.51% -50.74% 6.61% 40.64% 23.58% -58.80% -
  Horiz. % 37.03% 37.60% 76.34% 71.61% 50.91% 41.20% 100.00%
DY 2.15 1.80 3.33 3.60 3.60 2.22 5.13 -13.49%
  YoY % 19.44% -45.95% -7.50% 0.00% 62.16% -56.73% -
  Horiz. % 41.91% 35.09% 64.91% 70.18% 70.18% 43.27% 100.00%
P/NAPS 4.16 1.98 1.14 1.13 1.20 2.00 0.78 32.16%
  YoY % 110.10% 73.68% 0.88% -5.83% -40.00% 156.41% -
  Horiz. % 533.33% 253.85% 146.15% 144.87% 153.85% 256.41% 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
 
 

283  103  338  1563 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINETEC 0.135+0.01 
 ARMADA 0.145+0.01 
 JAKS 0.825+0.065 
 SAPNRG 0.085+0.005 
 HSI-C9J 0.17-0.035 
 MCT 0.165+0.03 
 HSI-H8M 0.595+0.055 
 DSONIC-WA 0.285+0.01 
 VELESTO 0.12+0.005 
 FPGROUP 0.605+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