Highlights

[SLP] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     21.48%    YoY -     15.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 170,400 168,806 178,740 160,800 153,069 148,770 157,445 1.33%
  YoY % 0.94% -5.56% 11.16% 5.05% 2.89% -5.51% -
  Horiz. % 108.23% 107.22% 113.53% 102.13% 97.22% 94.49% 100.00%
PBT 27,308 35,098 14,028 15,134 13,457 8,176 11,006 16.34%
  YoY % -22.20% 150.20% -7.31% 12.46% 64.60% -25.72% -
  Horiz. % 248.10% 318.89% 127.45% 137.50% 122.27% 74.28% 100.00%
Tax -4,164 -8,089 -3,126 -3,161 -3,058 -798 -1,322 21.04%
  YoY % 48.52% -158.72% 1.10% -3.36% -282.97% 39.62% -
  Horiz. % 314.82% 611.59% 236.39% 239.01% 231.25% 60.38% 100.00%
NP 23,144 27,009 10,901 11,973 10,398 7,377 9,684 15.61%
  YoY % -14.31% 147.76% -8.95% 15.14% 40.95% -23.82% -
  Horiz. % 238.99% 278.91% 112.57% 123.64% 107.38% 76.18% 100.00%
NP to SH 23,144 27,009 10,901 11,973 10,398 7,377 9,684 15.61%
  YoY % -14.31% 147.76% -8.95% 15.14% 40.95% -23.82% -
  Horiz. % 238.99% 278.91% 112.57% 123.64% 107.38% 76.18% 100.00%
Tax Rate 15.25 % 23.05 % 22.29 % 20.89 % 22.73 % 9.77 % 12.02 % 4.04%
  YoY % -33.84% 3.41% 6.70% -8.10% 132.65% -18.72% -
  Horiz. % 126.87% 191.76% 185.44% 173.79% 189.10% 81.28% 100.00%
Total Cost 147,256 141,797 167,838 148,826 142,670 141,393 147,761 -0.06%
  YoY % 3.85% -15.52% 12.77% 4.31% 0.90% -4.31% -
  Horiz. % 99.66% 95.96% 113.59% 100.72% 96.55% 95.69% 100.00%
Net Worth 123,632 110,560 92,381 87,078 80,961 76,325 74,112 8.89%
  YoY % 11.82% 19.68% 6.09% 7.56% 6.07% 2.99% -
  Horiz. % 166.82% 149.18% 124.65% 117.50% 109.24% 102.99% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 9,890 9,893 3,293 3,298 3,301 3,293 3,293 20.09%
  YoY % -0.03% 200.40% -0.15% -0.08% 0.23% -0.01% -
  Horiz. % 300.27% 300.36% 99.99% 100.14% 100.22% 99.99% 100.00%
Div Payout % 42.74 % 36.63 % 30.21 % 27.55 % 31.75 % 44.64 % 34.01 % 3.88%
  YoY % 16.68% 21.25% 9.66% -13.23% -28.88% 31.26% -
  Horiz. % 125.67% 107.70% 88.83% 81.01% 93.35% 131.26% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 123,632 110,560 92,381 87,078 80,961 76,325 74,112 8.89%
  YoY % 11.82% 19.68% 6.09% 7.56% 6.07% 2.99% -
  Horiz. % 166.82% 149.18% 124.65% 117.50% 109.24% 102.99% 100.00%
NOSH 247,264 247,338 247,009 247,382 247,587 247,008 247,040 0.02%
  YoY % -0.03% 0.13% -0.15% -0.08% 0.23% -0.01% -
  Horiz. % 100.09% 100.12% 99.99% 100.14% 100.22% 99.99% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.58 % 16.00 % 6.10 % 7.45 % 6.79 % 4.96 % 6.15 % 14.10%
  YoY % -15.12% 162.30% -18.12% 9.72% 36.90% -19.35% -
  Horiz. % 220.81% 260.16% 99.19% 121.14% 110.41% 80.65% 100.00%
ROE 18.72 % 24.43 % 11.80 % 13.75 % 12.84 % 9.67 % 13.07 % 6.16%
  YoY % -23.37% 107.03% -14.18% 7.09% 32.78% -26.01% -
  Horiz. % 143.23% 186.92% 90.28% 105.20% 98.24% 73.99% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 68.91 68.25 72.36 65.00 61.82 60.23 63.73 1.31%
  YoY % 0.97% -5.68% 11.32% 5.14% 2.64% -5.49% -
  Horiz. % 108.13% 107.09% 113.54% 101.99% 97.00% 94.51% 100.00%
EPS 9.36 10.92 4.41 4.84 4.20 2.99 3.92 15.60%
  YoY % -14.29% 147.62% -8.88% 15.24% 40.47% -23.72% -
  Horiz. % 238.78% 278.57% 112.50% 123.47% 107.14% 76.28% 100.00%
DPS 4.00 4.00 1.33 1.33 1.33 1.33 1.33 20.12%
  YoY % 0.00% 200.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.75% 300.75% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5000 0.4470 0.3740 0.3520 0.3270 0.3090 0.3000 8.88%
  YoY % 11.86% 19.52% 6.25% 7.65% 5.83% 3.00% -
  Horiz. % 166.67% 149.00% 124.67% 117.33% 109.00% 103.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 53.76 53.26 56.39 50.73 48.29 46.94 49.67 1.33%
  YoY % 0.94% -5.55% 11.16% 5.05% 2.88% -5.50% -
  Horiz. % 108.23% 107.23% 113.53% 102.13% 97.22% 94.50% 100.00%
EPS 7.30 8.52 3.44 3.78 3.28 2.33 3.06 15.58%
  YoY % -14.32% 147.67% -8.99% 15.24% 40.77% -23.86% -
  Horiz. % 238.56% 278.43% 112.42% 123.53% 107.19% 76.14% 100.00%
DPS 3.12 3.12 1.04 1.04 1.04 1.04 1.04 20.07%
  YoY % 0.00% 200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3901 0.3488 0.2915 0.2747 0.2554 0.2408 0.2338 8.90%
  YoY % 11.84% 19.66% 6.12% 7.56% 6.06% 2.99% -
  Horiz. % 166.85% 149.19% 124.68% 117.49% 109.24% 102.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.3400 1.6700 0.6400 0.4000 0.3700 0.3400 0.5000 -
P/RPS 3.40 2.45 0.88 0.62 0.60 0.56 0.78 27.78%
  YoY % 38.78% 178.41% 41.94% 3.33% 7.14% -28.21% -
  Horiz. % 435.90% 314.10% 112.82% 79.49% 76.92% 71.79% 100.00%
P/EPS 25.00 15.29 14.50 8.26 8.81 11.38 12.76 11.85%
  YoY % 63.51% 5.45% 75.54% -6.24% -22.58% -10.82% -
  Horiz. % 195.92% 119.83% 113.64% 64.73% 69.04% 89.18% 100.00%
EY 4.00 6.54 6.90 12.10 11.35 8.78 7.84 -10.60%
  YoY % -38.84% -5.22% -42.98% 6.61% 29.27% 11.99% -
  Horiz. % 51.02% 83.42% 88.01% 154.34% 144.77% 111.99% 100.00%
DY 1.71 2.40 2.08 3.33 3.60 3.92 2.67 -7.15%
  YoY % -28.75% 15.38% -37.54% -7.50% -8.16% 46.82% -
  Horiz. % 64.04% 89.89% 77.90% 124.72% 134.83% 146.82% 100.00%
P/NAPS 4.68 3.74 1.71 1.14 1.13 1.10 1.67 18.72%
  YoY % 25.13% 118.71% 50.00% 0.88% 2.73% -34.13% -
  Horiz. % 280.24% 223.95% 102.40% 68.26% 67.66% 65.87% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 04/11/16 06/11/15 07/11/14 15/11/13 09/11/12 25/11/11 24/11/10 -
Price 2.3900 1.8600 0.7400 0.4000 0.3700 0.3700 0.6000 -
P/RPS 3.47 2.73 1.02 0.62 0.60 0.61 0.94 24.29%
  YoY % 27.11% 167.65% 64.52% 3.33% -1.64% -35.11% -
  Horiz. % 369.15% 290.43% 108.51% 65.96% 63.83% 64.89% 100.00%
P/EPS 25.53 17.03 16.77 8.26 8.81 12.39 15.31 8.89%
  YoY % 49.91% 1.55% 103.03% -6.24% -28.89% -19.07% -
  Horiz. % 166.75% 111.23% 109.54% 53.95% 57.54% 80.93% 100.00%
EY 3.92 5.87 5.96 12.10 11.35 8.07 6.53 -8.15%
  YoY % -33.22% -1.51% -50.74% 6.61% 40.64% 23.58% -
  Horiz. % 60.03% 89.89% 91.27% 185.30% 173.81% 123.58% 100.00%
DY 1.67 2.15 1.80 3.33 3.60 3.60 2.22 -4.63%
  YoY % -22.33% 19.44% -45.95% -7.50% 0.00% 62.16% -
  Horiz. % 75.23% 96.85% 81.08% 150.00% 162.16% 162.16% 100.00%
P/NAPS 4.78 4.16 1.98 1.14 1.13 1.20 2.00 15.61%
  YoY % 14.90% 110.10% 73.68% 0.88% -5.83% -40.00% -
  Horiz. % 239.00% 208.00% 99.00% 57.00% 56.50% 60.00% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers