Highlights

[SLP] YoY Annualized Quarter Result on 2012-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -9.20%    YoY -     54.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 172,432 174,444 161,843 151,208 148,961 156,092 130,446 4.76%
  YoY % -1.15% 7.79% 7.03% 1.51% -4.57% 19.66% -
  Horiz. % 132.19% 133.73% 124.07% 115.92% 114.19% 119.66% 100.00%
PBT 34,841 14,973 14,472 12,682 8,374 10,383 7,824 28.25%
  YoY % 132.69% 3.46% 14.11% 51.44% -19.35% 32.71% -
  Horiz. % 445.31% 191.37% 184.97% 162.09% 107.03% 132.71% 100.00%
Tax -7,591 -2,817 -3,242 -3,244 -2,285 -1,073 -1,219 35.62%
  YoY % -169.47% 13.11% 0.06% -41.97% -112.95% 11.98% -
  Horiz. % 622.72% 231.09% 265.96% 266.12% 187.45% 88.02% 100.00%
NP 27,250 12,156 11,230 9,438 6,089 9,310 6,605 26.63%
  YoY % 124.17% 8.25% 18.99% 55.00% -34.60% 40.95% -
  Horiz. % 412.57% 184.04% 170.02% 142.89% 92.19% 140.95% 100.00%
NP to SH 27,286 12,127 11,240 9,442 6,103 9,320 6,605 26.66%
  YoY % 125.00% 7.89% 19.04% 54.71% -34.52% 41.11% -
  Horiz. % 413.11% 183.60% 170.17% 142.95% 92.40% 141.11% 100.00%
Tax Rate 21.79 % 18.81 % 22.40 % 25.58 % 27.29 % 10.33 % 15.58 % 5.75%
  YoY % 15.84% -16.03% -12.43% -6.27% 164.18% -33.70% -
  Horiz. % 139.86% 120.73% 143.77% 164.18% 175.16% 66.30% 100.00%
Total Cost 145,182 162,288 150,613 141,770 142,872 146,782 123,841 2.68%
  YoY % -10.54% 7.75% 6.24% -0.77% -2.66% 18.52% -
  Horiz. % 117.23% 131.05% 121.62% 114.48% 115.37% 118.52% 100.00%
Net Worth 113,898 96,324 89,375 82,802 78,444 75,639 72,093 7.92%
  YoY % 18.24% 7.78% 7.94% 5.56% 3.71% 4.92% -
  Horiz. % 157.99% 133.61% 123.97% 114.86% 108.81% 104.92% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 11,142 4,939 4,951 4,943 4,949 4,943 2,120 31.84%
  YoY % 125.56% -0.24% 0.16% -0.12% 0.11% 133.15% -
  Horiz. % 525.48% 232.96% 233.52% 233.14% 233.41% 233.15% 100.00%
Div Payout % 40.83 % 40.73 % 44.05 % 52.36 % 81.09 % 53.04 % 32.10 % 4.09%
  YoY % 0.25% -7.54% -15.87% -35.43% 52.88% 65.23% -
  Horiz. % 127.20% 126.88% 137.23% 163.12% 252.62% 165.23% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 113,898 96,324 89,375 82,802 78,444 75,639 72,093 7.92%
  YoY % 18.24% 7.78% 7.94% 5.56% 3.71% 4.92% -
  Horiz. % 157.99% 133.61% 123.97% 114.86% 108.81% 104.92% 100.00%
NOSH 247,604 246,985 247,577 247,172 247,457 247,188 106,019 15.18%
  YoY % 0.25% -0.24% 0.16% -0.12% 0.11% 133.15% -
  Horiz. % 233.55% 232.96% 233.52% 233.14% 233.41% 233.15% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 15.80 % 6.97 % 6.94 % 6.24 % 4.09 % 5.96 % 5.06 % 20.89%
  YoY % 126.69% 0.43% 11.22% 52.57% -31.38% 17.79% -
  Horiz. % 312.25% 137.75% 137.15% 123.32% 80.83% 117.79% 100.00%
ROE 23.96 % 12.59 % 12.58 % 11.40 % 7.78 % 12.32 % 9.16 % 17.37%
  YoY % 90.31% 0.08% 10.35% 46.53% -36.85% 34.50% -
  Horiz. % 261.57% 137.45% 137.34% 124.45% 84.93% 134.50% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 69.64 70.63 65.37 61.18 60.20 63.15 123.04 -9.05%
  YoY % -1.40% 8.05% 6.85% 1.63% -4.67% -48.68% -
  Horiz. % 56.60% 57.40% 53.13% 49.72% 48.93% 51.32% 100.00%
EPS 11.02 4.91 4.54 3.82 2.46 3.77 6.23 9.97%
  YoY % 124.44% 8.15% 18.85% 55.28% -34.75% -39.49% -
  Horiz. % 176.89% 78.81% 72.87% 61.32% 39.49% 60.51% 100.00%
DPS 4.50 2.00 2.00 2.00 2.00 2.00 2.00 14.46%
  YoY % 125.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 225.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.4600 0.3900 0.3610 0.3350 0.3170 0.3060 0.6800 -6.30%
  YoY % 17.95% 8.03% 7.76% 5.68% 3.59% -55.00% -
  Horiz. % 67.65% 57.35% 53.09% 49.26% 46.62% 45.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 54.40 55.04 51.06 47.71 47.00 49.25 41.16 4.76%
  YoY % -1.16% 7.79% 7.02% 1.51% -4.57% 19.66% -
  Horiz. % 132.17% 133.72% 124.05% 115.91% 114.19% 119.65% 100.00%
EPS 8.61 3.83 3.55 2.98 1.93 2.94 2.08 26.70%
  YoY % 124.80% 7.89% 19.13% 54.40% -34.35% 41.35% -
  Horiz. % 413.94% 184.13% 170.67% 143.27% 92.79% 141.35% 100.00%
DPS 3.52 1.56 1.56 1.56 1.56 1.56 0.67 31.83%
  YoY % 125.64% 0.00% 0.00% 0.00% 0.00% 132.84% -
  Horiz. % 525.37% 232.84% 232.84% 232.84% 232.84% 232.84% 100.00%
NAPS 0.3593 0.3039 0.2820 0.2612 0.2475 0.2386 0.2275 7.91%
  YoY % 18.23% 7.77% 7.96% 5.54% 3.73% 4.88% -
  Horiz. % 157.93% 133.58% 123.96% 114.81% 108.79% 104.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.9000 0.5900 0.4300 0.3800 0.3800 0.5000 0.5700 -
P/RPS 2.73 0.84 0.66 0.62 0.63 0.79 0.46 34.54%
  YoY % 225.00% 27.27% 6.45% -1.59% -20.25% 71.74% -
  Horiz. % 593.48% 182.61% 143.48% 134.78% 136.96% 171.74% 100.00%
P/EPS 17.24 12.02 9.47 9.95 15.41 13.26 9.15 11.13%
  YoY % 43.43% 26.93% -4.82% -35.43% 16.21% 44.92% -
  Horiz. % 188.42% 131.37% 103.50% 108.74% 168.42% 144.92% 100.00%
EY 5.80 8.32 10.56 10.05 6.49 7.54 10.93 -10.02%
  YoY % -30.29% -21.21% 5.07% 54.85% -13.93% -31.02% -
  Horiz. % 53.06% 76.12% 96.61% 91.95% 59.38% 68.98% 100.00%
DY 2.37 3.39 4.65 5.26 5.26 4.00 3.51 -6.33%
  YoY % -30.09% -27.10% -11.60% 0.00% 31.50% 13.96% -
  Horiz. % 67.52% 96.58% 132.48% 149.86% 149.86% 113.96% 100.00%
P/NAPS 4.13 1.51 1.19 1.13 1.20 1.63 0.84 30.38%
  YoY % 173.51% 26.89% 5.31% -5.83% -26.38% 94.05% -
  Horiz. % 491.67% 179.76% 141.67% 134.52% 142.86% 194.05% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 24/02/15 25/02/14 27/02/13 27/02/12 28/02/11 25/02/10 -
Price 2.2200 0.7000 0.4550 0.3600 0.4000 0.3800 0.5900 -
P/RPS 3.19 0.99 0.70 0.59 0.66 0.60 0.48 37.10%
  YoY % 222.22% 41.43% 18.64% -10.61% 10.00% 25.00% -
  Horiz. % 664.58% 206.25% 145.83% 122.92% 137.50% 125.00% 100.00%
P/EPS 20.15 14.26 10.02 9.42 16.22 10.08 9.47 13.40%
  YoY % 41.30% 42.32% 6.37% -41.92% 60.91% 6.44% -
  Horiz. % 212.78% 150.58% 105.81% 99.47% 171.28% 106.44% 100.00%
EY 4.96 7.01 9.98 10.61 6.17 9.92 10.56 -11.83%
  YoY % -29.24% -29.76% -5.94% 71.96% -37.80% -6.06% -
  Horiz. % 46.97% 66.38% 94.51% 100.47% 58.43% 93.94% 100.00%
DY 2.03 2.86 4.40 5.56 5.00 5.26 3.39 -8.19%
  YoY % -29.02% -35.00% -20.86% 11.20% -4.94% 55.16% -
  Horiz. % 59.88% 84.37% 129.79% 164.01% 147.49% 155.16% 100.00%
P/NAPS 4.83 1.79 1.26 1.07 1.26 1.24 0.87 33.05%
  YoY % 169.83% 42.06% 17.76% -15.08% 1.61% 42.53% -
  Horiz. % 555.17% 205.75% 144.83% 122.99% 144.83% 142.53% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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