Highlights

[SLP] YoY Annualized Quarter Result on 2011-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -17.27%    YoY -     -34.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 174,444 161,843 151,208 148,961 156,092 130,446 183,915 -0.88%
  YoY % 7.79% 7.03% 1.51% -4.57% 19.66% -29.07% -
  Horiz. % 94.85% 88.00% 82.22% 80.99% 84.87% 70.93% 100.00%
PBT 14,973 14,472 12,682 8,374 10,383 7,824 6,399 15.21%
  YoY % 3.46% 14.11% 51.44% -19.35% 32.71% 22.27% -
  Horiz. % 233.99% 226.16% 198.19% 130.86% 162.26% 122.27% 100.00%
Tax -2,817 -3,242 -3,244 -2,285 -1,073 -1,219 -1,159 15.95%
  YoY % 13.11% 0.06% -41.97% -112.95% 11.98% -5.18% -
  Horiz. % 243.05% 279.72% 279.90% 197.15% 92.58% 105.18% 100.00%
NP 12,156 11,230 9,438 6,089 9,310 6,605 5,240 15.05%
  YoY % 8.25% 18.99% 55.00% -34.60% 40.95% 26.05% -
  Horiz. % 231.98% 214.31% 180.11% 116.20% 177.67% 126.05% 100.00%
NP to SH 12,127 11,240 9,442 6,103 9,320 6,605 5,240 15.00%
  YoY % 7.89% 19.04% 54.71% -34.52% 41.11% 26.05% -
  Horiz. % 231.43% 214.50% 180.19% 116.47% 177.86% 126.05% 100.00%
Tax Rate 18.81 % 22.40 % 25.58 % 27.29 % 10.33 % 15.58 % 18.11 % 0.63%
  YoY % -16.03% -12.43% -6.27% 164.18% -33.70% -13.97% -
  Horiz. % 103.87% 123.69% 141.25% 150.69% 57.04% 86.03% 100.00%
Total Cost 162,288 150,613 141,770 142,872 146,782 123,841 178,675 -1.59%
  YoY % 7.75% 6.24% -0.77% -2.66% 18.52% -30.69% -
  Horiz. % 90.83% 84.29% 79.35% 79.96% 82.15% 69.31% 100.00%
Net Worth 96,324 89,375 82,802 78,444 75,639 72,093 66,635 6.33%
  YoY % 7.78% 7.94% 5.56% 3.71% 4.92% 8.19% -
  Horiz. % 144.55% 134.13% 124.26% 117.72% 113.51% 108.19% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 4,939 4,951 4,943 4,949 4,943 2,120 4,038 3.41%
  YoY % -0.24% 0.16% -0.12% 0.11% 133.15% -47.50% -
  Horiz. % 122.31% 122.61% 122.41% 122.55% 122.41% 52.50% 100.00%
Div Payout % 40.73 % 44.05 % 52.36 % 81.09 % 53.04 % 32.10 % 77.07 % -10.08%
  YoY % -7.54% -15.87% -35.43% 52.88% 65.23% -58.35% -
  Horiz. % 52.85% 57.16% 67.94% 105.22% 68.82% 41.65% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 96,324 89,375 82,802 78,444 75,639 72,093 66,635 6.33%
  YoY % 7.78% 7.94% 5.56% 3.71% 4.92% 8.19% -
  Horiz. % 144.55% 134.13% 124.26% 117.72% 113.51% 108.19% 100.00%
NOSH 246,985 247,577 247,172 247,457 247,188 106,019 100,963 16.07%
  YoY % -0.24% 0.16% -0.12% 0.11% 133.15% 5.01% -
  Horiz. % 244.63% 245.21% 244.81% 245.10% 244.83% 105.01% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.97 % 6.94 % 6.24 % 4.09 % 5.96 % 5.06 % 2.85 % 16.07%
  YoY % 0.43% 11.22% 52.57% -31.38% 17.79% 77.54% -
  Horiz. % 244.56% 243.51% 218.95% 143.51% 209.12% 177.54% 100.00%
ROE 12.59 % 12.58 % 11.40 % 7.78 % 12.32 % 9.16 % 7.86 % 8.16%
  YoY % 0.08% 10.35% 46.53% -36.85% 34.50% 16.54% -
  Horiz. % 160.18% 160.05% 145.04% 98.98% 156.74% 116.54% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 70.63 65.37 61.18 60.20 63.15 123.04 182.16 -14.60%
  YoY % 8.05% 6.85% 1.63% -4.67% -48.68% -32.45% -
  Horiz. % 38.77% 35.89% 33.59% 33.05% 34.67% 67.55% 100.00%
EPS 4.91 4.54 3.82 2.46 3.77 6.23 5.19 -0.92%
  YoY % 8.15% 18.85% 55.28% -34.75% -39.49% 20.04% -
  Horiz. % 94.61% 87.48% 73.60% 47.40% 72.64% 120.04% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 4.00 -10.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00%
NAPS 0.3900 0.3610 0.3350 0.3170 0.3060 0.6800 0.6600 -8.39%
  YoY % 8.03% 7.76% 5.68% 3.59% -55.00% 3.03% -
  Horiz. % 59.09% 54.70% 50.76% 48.03% 46.36% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 55.04 51.06 47.71 47.00 49.25 41.16 58.02 -0.87%
  YoY % 7.79% 7.02% 1.51% -4.57% 19.66% -29.06% -
  Horiz. % 94.86% 88.00% 82.23% 81.01% 84.88% 70.94% 100.00%
EPS 3.83 3.55 2.98 1.93 2.94 2.08 1.65 15.06%
  YoY % 7.89% 19.13% 54.40% -34.35% 41.35% 26.06% -
  Horiz. % 232.12% 215.15% 180.61% 116.97% 178.18% 126.06% 100.00%
DPS 1.56 1.56 1.56 1.56 1.56 0.67 1.27 3.49%
  YoY % 0.00% 0.00% 0.00% 0.00% 132.84% -47.24% -
  Horiz. % 122.83% 122.83% 122.83% 122.83% 122.83% 52.76% 100.00%
NAPS 0.3039 0.2820 0.2612 0.2475 0.2386 0.2275 0.2102 6.33%
  YoY % 7.77% 7.96% 5.54% 3.73% 4.88% 8.23% -
  Horiz. % 144.58% 134.16% 124.26% 117.75% 113.51% 108.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.5900 0.4300 0.3800 0.3800 0.5000 0.5700 0.4600 -
P/RPS 0.84 0.66 0.62 0.63 0.79 0.46 0.25 22.37%
  YoY % 27.27% 6.45% -1.59% -20.25% 71.74% 84.00% -
  Horiz. % 336.00% 264.00% 248.00% 252.00% 316.00% 184.00% 100.00%
P/EPS 12.02 9.47 9.95 15.41 13.26 9.15 8.86 5.21%
  YoY % 26.93% -4.82% -35.43% 16.21% 44.92% 3.27% -
  Horiz. % 135.67% 106.88% 112.30% 173.93% 149.66% 103.27% 100.00%
EY 8.32 10.56 10.05 6.49 7.54 10.93 11.28 -4.94%
  YoY % -21.21% 5.07% 54.85% -13.93% -31.02% -3.10% -
  Horiz. % 73.76% 93.62% 89.10% 57.54% 66.84% 96.90% 100.00%
DY 3.39 4.65 5.26 5.26 4.00 3.51 8.70 -14.53%
  YoY % -27.10% -11.60% 0.00% 31.50% 13.96% -59.66% -
  Horiz. % 38.97% 53.45% 60.46% 60.46% 45.98% 40.34% 100.00%
P/NAPS 1.51 1.19 1.13 1.20 1.63 0.84 0.70 13.66%
  YoY % 26.89% 5.31% -5.83% -26.38% 94.05% 20.00% -
  Horiz. % 215.71% 170.00% 161.43% 171.43% 232.86% 120.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 25/02/14 27/02/13 27/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.7000 0.4550 0.3600 0.4000 0.3800 0.5900 0.4700 -
P/RPS 0.99 0.70 0.59 0.66 0.60 0.48 0.26 24.95%
  YoY % 41.43% 18.64% -10.61% 10.00% 25.00% 84.62% -
  Horiz. % 380.77% 269.23% 226.92% 253.85% 230.77% 184.62% 100.00%
P/EPS 14.26 10.02 9.42 16.22 10.08 9.47 9.06 7.85%
  YoY % 42.32% 6.37% -41.92% 60.91% 6.44% 4.53% -
  Horiz. % 157.40% 110.60% 103.97% 179.03% 111.26% 104.53% 100.00%
EY 7.01 9.98 10.61 6.17 9.92 10.56 11.04 -7.29%
  YoY % -29.76% -5.94% 71.96% -37.80% -6.06% -4.35% -
  Horiz. % 63.50% 90.40% 96.11% 55.89% 89.86% 95.65% 100.00%
DY 2.86 4.40 5.56 5.00 5.26 3.39 8.51 -16.61%
  YoY % -35.00% -20.86% 11.20% -4.94% 55.16% -60.16% -
  Horiz. % 33.61% 51.70% 65.33% 58.75% 61.81% 39.84% 100.00%
P/NAPS 1.79 1.26 1.07 1.26 1.24 0.87 0.71 16.65%
  YoY % 42.06% 17.76% -15.08% 1.61% 42.53% 22.54% -
  Horiz. % 252.11% 177.46% 150.70% 177.46% 174.65% 122.54% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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