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.
 


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
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS