Highlights

[SLP] YoY Annualized Quarter Result on 2012-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     82.14%    YoY -     21.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 165,712 177,816 152,356 153,376 153,376 153,528 114,092 6.42%
  YoY % -6.81% 16.71% -0.67% 0.00% -0.10% 34.57% -
  Horiz. % 145.24% 155.85% 133.54% 134.43% 134.43% 134.57% 100.00%
PBT 24,176 13,668 13,220 12,916 10,672 19,372 14,600 8.76%
  YoY % 76.88% 3.39% 2.35% 21.03% -44.91% 32.68% -
  Horiz. % 165.59% 93.62% 90.55% 88.47% 73.10% 132.68% 100.00%
Tax -6,356 -3,536 -2,824 -1,800 -1,544 -2,004 -1,200 32.01%
  YoY % -79.75% -25.21% -56.89% -16.58% 22.95% -67.00% -
  Horiz. % 529.67% 294.67% 235.33% 150.00% 128.67% 167.00% 100.00%
NP 17,820 10,132 10,396 11,116 9,128 17,368 13,400 4.86%
  YoY % 75.88% -2.54% -6.48% 21.78% -47.44% 29.61% -
  Horiz. % 132.99% 75.61% 77.58% 82.96% 68.12% 129.61% 100.00%
NP to SH 17,820 10,132 10,396 11,116 9,128 17,368 13,400 4.86%
  YoY % 75.88% -2.54% -6.48% 21.78% -47.44% 29.61% -
  Horiz. % 132.99% 75.61% 77.58% 82.96% 68.12% 129.61% 100.00%
Tax Rate 26.29 % 25.87 % 21.36 % 13.94 % 14.47 % 10.34 % 8.22 % 21.37%
  YoY % 1.62% 21.11% 53.23% -3.66% 39.94% 25.79% -
  Horiz. % 319.83% 314.72% 259.85% 169.59% 176.03% 125.79% 100.00%
Total Cost 147,892 167,684 141,960 142,260 144,248 136,160 100,692 6.61%
  YoY % -11.80% 18.12% -0.21% -1.38% 5.94% 35.22% -
  Horiz. % 146.88% 166.53% 140.98% 141.28% 143.26% 135.22% 100.00%
Net Worth 98,505 92,131 85,643 81,136 78,133 180,094 73,148 5.08%
  YoY % 6.92% 7.58% 5.55% 3.84% -56.62% 146.20% -
  Horiz. % 134.66% 125.95% 117.08% 110.92% 106.81% 246.20% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 98,505 92,131 85,643 81,136 78,133 180,094 73,148 5.08%
  YoY % 6.92% 7.58% 5.55% 3.84% -56.62% 146.20% -
  Horiz. % 134.66% 125.95% 117.08% 110.92% 106.81% 246.20% 100.00%
NOSH 247,500 248,333 247,523 248,124 248,043 246,704 106,012 15.17%
  YoY % -0.34% 0.33% -0.24% 0.03% 0.54% 132.71% -
  Horiz. % 233.46% 234.25% 233.49% 234.05% 233.98% 232.71% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.75 % 5.70 % 6.82 % 7.25 % 5.95 % 11.31 % 11.74 % -1.46%
  YoY % 88.60% -16.42% -5.93% 21.85% -47.39% -3.66% -
  Horiz. % 91.57% 48.55% 58.09% 61.75% 50.68% 96.34% 100.00%
ROE 18.09 % 11.00 % 12.14 % 13.70 % 11.68 % 9.64 % 18.32 % -0.21%
  YoY % 64.45% -9.39% -11.39% 17.29% 21.16% -47.38% -
  Horiz. % 98.74% 60.04% 66.27% 74.78% 63.76% 52.62% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 66.95 71.60 61.55 61.81 61.83 62.23 107.62 -7.60%
  YoY % -6.49% 16.33% -0.42% -0.03% -0.64% -42.18% -
  Horiz. % 62.21% 66.53% 57.19% 57.43% 57.45% 57.82% 100.00%
EPS 7.20 4.08 4.20 4.48 3.68 7.04 12.64 -8.95%
  YoY % 76.47% -2.86% -6.25% 21.74% -47.73% -44.30% -
  Horiz. % 56.96% 32.28% 33.23% 35.44% 29.11% 55.70% 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 0.3980 0.3710 0.3460 0.3270 0.3150 0.7300 0.6900 -8.76%
  YoY % 7.28% 7.23% 5.81% 3.81% -56.85% 5.80% -
  Horiz. % 57.68% 53.77% 50.14% 47.39% 45.65% 105.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 52.28 56.10 48.07 48.39 48.39 48.44 36.00 6.41%
  YoY % -6.81% 16.70% -0.66% 0.00% -0.10% 34.56% -
  Horiz. % 145.22% 155.83% 133.53% 134.42% 134.42% 134.56% 100.00%
EPS 5.62 3.20 3.28 3.51 2.88 5.48 4.23 4.85%
  YoY % 75.62% -2.44% -6.55% 21.87% -47.45% 29.55% -
  Horiz. % 132.86% 75.65% 77.54% 82.98% 68.09% 129.55% 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 0.3108 0.2907 0.2702 0.2560 0.2465 0.5682 0.2308 5.08%
  YoY % 6.91% 7.59% 5.55% 3.85% -56.62% 146.19% -
  Horiz. % 134.66% 125.95% 117.07% 110.92% 106.80% 246.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.8200 0.4500 0.3700 0.3800 0.4000 0.7000 0.4700 -
P/RPS 1.22 0.63 0.60 0.61 0.65 1.12 0.44 18.52%
  YoY % 93.65% 5.00% -1.64% -6.15% -41.96% 154.55% -
  Horiz. % 277.27% 143.18% 136.36% 138.64% 147.73% 254.55% 100.00%
P/EPS 11.39 11.03 8.81 8.48 10.87 9.94 3.72 20.49%
  YoY % 3.26% 25.20% 3.89% -21.99% 9.36% 167.20% -
  Horiz. % 306.18% 296.51% 236.83% 227.96% 292.20% 267.20% 100.00%
EY 8.78 9.07 11.35 11.79 9.20 10.06 26.89 -17.01%
  YoY % -3.20% -20.09% -3.73% 28.15% -8.55% -62.59% -
  Horiz. % 32.65% 33.73% 42.21% 43.85% 34.21% 37.41% 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 2.06 1.21 1.07 1.16 1.27 0.96 0.68 20.28%
  YoY % 70.25% 13.08% -7.76% -8.66% 32.29% 41.18% -
  Horiz. % 302.94% 177.94% 157.35% 170.59% 186.76% 141.18% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 11/05/15 29/04/14 27/05/13 25/05/12 25/05/11 18/05/10 28/05/09 -
Price 1.0400 0.5100 0.3800 0.3600 0.3700 0.7500 0.4400 -
P/RPS 1.55 0.71 0.62 0.58 0.60 1.21 0.41 24.80%
  YoY % 118.31% 14.52% 6.90% -3.33% -50.41% 195.12% -
  Horiz. % 378.05% 173.17% 151.22% 141.46% 146.34% 295.12% 100.00%
P/EPS 14.44 12.50 9.05 8.04 10.05 10.65 3.48 26.75%
  YoY % 15.52% 38.12% 12.56% -20.00% -5.63% 206.03% -
  Horiz. % 414.94% 359.20% 260.06% 231.03% 288.79% 306.03% 100.00%
EY 6.92 8.00 11.05 12.44 9.95 9.39 28.73 -21.11%
  YoY % -13.50% -27.60% -11.17% 25.03% 5.96% -67.32% -
  Horiz. % 24.09% 27.85% 38.46% 43.30% 34.63% 32.68% 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 2.61 1.37 1.10 1.10 1.17 1.03 0.64 26.39%
  YoY % 90.51% 24.55% 0.00% -5.98% 13.59% 60.94% -
  Horiz. % 407.81% 214.06% 171.88% 171.88% 182.81% 160.94% 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
 
 

445  319  636  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.84+0.045 
 VIVOCOM 1.17+0.16 
 ASB 0.17+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.855+0.09 
 KANGER 0.19+0.005 
 KNM 0.205+0.005 
 SOLUTN 1.30+0.03 

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