Highlights

[SLP] YoY Annualized Quarter Result on 2011-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -2.06%    YoY -     -47.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 177,816 152,356 153,376 153,376 153,528 114,092 192,120 -1.28%
  YoY % 16.71% -0.67% 0.00% -0.10% 34.57% -40.61% -
  Horiz. % 92.55% 79.30% 79.83% 79.83% 79.91% 59.39% 100.00%
PBT 13,668 13,220 12,916 10,672 19,372 14,600 8,416 8.41%
  YoY % 3.39% 2.35% 21.03% -44.91% 32.68% 73.48% -
  Horiz. % 162.40% 157.08% 153.47% 126.81% 230.18% 173.48% 100.00%
Tax -3,536 -2,824 -1,800 -1,544 -2,004 -1,200 -412 43.06%
  YoY % -25.21% -56.89% -16.58% 22.95% -67.00% -191.26% -
  Horiz. % 858.25% 685.44% 436.89% 374.76% 486.41% 291.26% 100.00%
NP 10,132 10,396 11,116 9,128 17,368 13,400 8,004 4.01%
  YoY % -2.54% -6.48% 21.78% -47.44% 29.61% 67.42% -
  Horiz. % 126.59% 129.89% 138.88% 114.04% 216.99% 167.42% 100.00%
NP to SH 10,132 10,396 11,116 9,128 17,368 13,400 8,004 4.01%
  YoY % -2.54% -6.48% 21.78% -47.44% 29.61% 67.42% -
  Horiz. % 126.59% 129.89% 138.88% 114.04% 216.99% 167.42% 100.00%
Tax Rate 25.87 % 21.36 % 13.94 % 14.47 % 10.34 % 8.22 % 4.90 % 31.94%
  YoY % 21.11% 53.23% -3.66% 39.94% 25.79% 67.76% -
  Horiz. % 527.96% 435.92% 284.49% 295.31% 211.02% 167.76% 100.00%
Total Cost 167,684 141,960 142,260 144,248 136,160 100,692 184,116 -1.55%
  YoY % 18.12% -0.21% -1.38% 5.94% 35.22% -45.31% -
  Horiz. % 91.08% 77.10% 77.27% 78.35% 73.95% 54.69% 100.00%
Net Worth 92,131 85,643 81,136 78,133 180,094 73,148 55,821 8.71%
  YoY % 7.58% 5.55% 3.84% -56.62% 146.20% 31.04% -
  Horiz. % 165.05% 153.42% 145.35% 139.97% 322.62% 131.04% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 92,131 85,643 81,136 78,133 180,094 73,148 55,821 8.71%
  YoY % 7.58% 5.55% 3.84% -56.62% 146.20% 31.04% -
  Horiz. % 165.05% 153.42% 145.35% 139.97% 322.62% 131.04% 100.00%
NOSH 248,333 247,523 248,124 248,043 246,704 106,012 85,879 19.35%
  YoY % 0.33% -0.24% 0.03% 0.54% 132.71% 23.44% -
  Horiz. % 289.16% 288.22% 288.92% 288.83% 287.27% 123.44% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.70 % 6.82 % 7.25 % 5.95 % 11.31 % 11.74 % 4.17 % 5.34%
  YoY % -16.42% -5.93% 21.85% -47.39% -3.66% 181.53% -
  Horiz. % 136.69% 163.55% 173.86% 142.69% 271.22% 281.53% 100.00%
ROE 11.00 % 12.14 % 13.70 % 11.68 % 9.64 % 18.32 % 14.34 % -4.32%
  YoY % -9.39% -11.39% 17.29% 21.16% -47.38% 27.75% -
  Horiz. % 76.71% 84.66% 95.54% 81.45% 67.22% 127.75% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 71.60 61.55 61.81 61.83 62.23 107.62 223.71 -17.29%
  YoY % 16.33% -0.42% -0.03% -0.64% -42.18% -51.89% -
  Horiz. % 32.01% 27.51% 27.63% 27.64% 27.82% 48.11% 100.00%
EPS 4.08 4.20 4.48 3.68 7.04 12.64 9.32 -12.86%
  YoY % -2.86% -6.25% 21.74% -47.73% -44.30% 35.62% -
  Horiz. % 43.78% 45.06% 48.07% 39.48% 75.54% 135.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3710 0.3460 0.3270 0.3150 0.7300 0.6900 0.6500 -8.92%
  YoY % 7.23% 5.81% 3.81% -56.85% 5.80% 6.15% -
  Horiz. % 57.08% 53.23% 50.31% 48.46% 112.31% 106.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 56.10 48.07 48.39 48.39 48.44 36.00 60.61 -1.28%
  YoY % 16.70% -0.66% 0.00% -0.10% 34.56% -40.60% -
  Horiz. % 92.56% 79.31% 79.84% 79.84% 79.92% 59.40% 100.00%
EPS 3.20 3.28 3.51 2.88 5.48 4.23 2.53 3.99%
  YoY % -2.44% -6.55% 21.87% -47.45% 29.55% 67.19% -
  Horiz. % 126.48% 129.64% 138.74% 113.83% 216.60% 167.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2907 0.2702 0.2560 0.2465 0.5682 0.2308 0.1761 8.71%
  YoY % 7.59% 5.55% 3.85% -56.62% 146.19% 31.06% -
  Horiz. % 165.08% 153.44% 145.37% 139.98% 322.66% 131.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.4500 0.3700 0.3800 0.4000 0.7000 0.4700 0.4400 -
P/RPS 0.63 0.60 0.61 0.65 1.12 0.44 0.20 21.06%
  YoY % 5.00% -1.64% -6.15% -41.96% 154.55% 120.00% -
  Horiz. % 315.00% 300.00% 305.00% 325.00% 560.00% 220.00% 100.00%
P/EPS 11.03 8.81 8.48 10.87 9.94 3.72 4.72 15.19%
  YoY % 25.20% 3.89% -21.99% 9.36% 167.20% -21.19% -
  Horiz. % 233.69% 186.65% 179.66% 230.30% 210.59% 78.81% 100.00%
EY 9.07 11.35 11.79 9.20 10.06 26.89 21.18 -13.18%
  YoY % -20.09% -3.73% 28.15% -8.55% -62.59% 26.96% -
  Horiz. % 42.82% 53.59% 55.67% 43.44% 47.50% 126.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.21 1.07 1.16 1.27 0.96 0.68 0.68 10.08%
  YoY % 13.08% -7.76% -8.66% 32.29% 41.18% 0.00% -
  Horiz. % 177.94% 157.35% 170.59% 186.76% 141.18% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/04/14 27/05/13 25/05/12 25/05/11 18/05/10 28/05/09 16/05/08 -
Price 0.5100 0.3800 0.3600 0.3700 0.7500 0.4400 0.4700 -
P/RPS 0.71 0.62 0.58 0.60 1.21 0.41 0.21 22.50%
  YoY % 14.52% 6.90% -3.33% -50.41% 195.12% 95.24% -
  Horiz. % 338.10% 295.24% 276.19% 285.71% 576.19% 195.24% 100.00%
P/EPS 12.50 9.05 8.04 10.05 10.65 3.48 5.04 16.34%
  YoY % 38.12% 12.56% -20.00% -5.63% 206.03% -30.95% -
  Horiz. % 248.02% 179.56% 159.52% 199.40% 211.31% 69.05% 100.00%
EY 8.00 11.05 12.44 9.95 9.39 28.73 19.83 -14.03%
  YoY % -27.60% -11.17% 25.03% 5.96% -67.32% 44.88% -
  Horiz. % 40.34% 55.72% 62.73% 50.18% 47.35% 144.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.37 1.10 1.10 1.17 1.03 0.64 0.72 11.31%
  YoY % 24.55% 0.00% -5.98% 13.59% 60.94% -11.11% -
  Horiz. % 190.28% 152.78% 152.78% 162.50% 143.06% 88.89% 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.
 


 

344  321  538  1093 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.52-0.005 
 HSI-H8F 0.34-0.005 
 MLAB 0.06-0.005 
 BORNOIL 0.0450.00 
 HSI-C7K 0.375+0.01 
 NETX 0.025+0.005 
 HHGROUP 0.06-0.015 
 TRIVE 0.015+0.005 
 VELESTO 0.39+0.01 
Partners & Brokers