Highlights

[SLP] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     10.10%    YoY -     -6.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 178,700 165,712 177,816 152,356 153,376 153,376 153,528 2.56%
  YoY % 7.84% -6.81% 16.71% -0.67% 0.00% -0.10% -
  Horiz. % 116.40% 107.94% 115.82% 99.24% 99.90% 99.90% 100.00%
PBT 24,976 24,176 13,668 13,220 12,916 10,672 19,372 4.32%
  YoY % 3.31% 76.88% 3.39% 2.35% 21.03% -44.91% -
  Horiz. % 128.93% 124.80% 70.56% 68.24% 66.67% 55.09% 100.00%
Tax -4,620 -6,356 -3,536 -2,824 -1,800 -1,544 -2,004 14.92%
  YoY % 27.31% -79.75% -25.21% -56.89% -16.58% 22.95% -
  Horiz. % 230.54% 317.17% 176.45% 140.92% 89.82% 77.05% 100.00%
NP 20,356 17,820 10,132 10,396 11,116 9,128 17,368 2.68%
  YoY % 14.23% 75.88% -2.54% -6.48% 21.78% -47.44% -
  Horiz. % 117.20% 102.60% 58.34% 59.86% 64.00% 52.56% 100.00%
NP to SH 20,356 17,820 10,132 10,396 11,116 9,128 17,368 2.68%
  YoY % 14.23% 75.88% -2.54% -6.48% 21.78% -47.44% -
  Horiz. % 117.20% 102.60% 58.34% 59.86% 64.00% 52.56% 100.00%
Tax Rate 18.50 % 26.29 % 25.87 % 21.36 % 13.94 % 14.47 % 10.34 % 10.17%
  YoY % -29.63% 1.62% 21.11% 53.23% -3.66% 39.94% -
  Horiz. % 178.92% 254.26% 250.19% 206.58% 134.82% 139.94% 100.00%
Total Cost 158,344 147,892 167,684 141,960 142,260 144,248 136,160 2.55%
  YoY % 7.07% -11.80% 18.12% -0.21% -1.38% 5.94% -
  Horiz. % 116.29% 108.62% 123.15% 104.26% 104.48% 105.94% 100.00%
Net Worth 115,120 98,505 92,131 85,643 81,136 78,133 180,094 -7.18%
  YoY % 16.87% 6.92% 7.58% 5.55% 3.84% -56.62% -
  Horiz. % 63.92% 54.70% 51.16% 47.55% 45.05% 43.38% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 115,120 98,505 92,131 85,643 81,136 78,133 180,094 -7.18%
  YoY % 16.87% 6.92% 7.58% 5.55% 3.84% -56.62% -
  Horiz. % 63.92% 54.70% 51.16% 47.55% 45.05% 43.38% 100.00%
NOSH 247,038 247,500 248,333 247,523 248,124 248,043 246,704 0.02%
  YoY % -0.19% -0.34% 0.33% -0.24% 0.03% 0.54% -
  Horiz. % 100.14% 100.32% 100.66% 100.33% 100.58% 100.54% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.39 % 10.75 % 5.70 % 6.82 % 7.25 % 5.95 % 11.31 % 0.12%
  YoY % 5.95% 88.60% -16.42% -5.93% 21.85% -47.39% -
  Horiz. % 100.71% 95.05% 50.40% 60.30% 64.10% 52.61% 100.00%
ROE 17.68 % 18.09 % 11.00 % 12.14 % 13.70 % 11.68 % 9.64 % 10.63%
  YoY % -2.27% 64.45% -9.39% -11.39% 17.29% 21.16% -
  Horiz. % 183.40% 187.66% 114.11% 125.93% 142.12% 121.16% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 72.34 66.95 71.60 61.55 61.81 61.83 62.23 2.54%
  YoY % 8.05% -6.49% 16.33% -0.42% -0.03% -0.64% -
  Horiz. % 116.25% 107.58% 115.06% 98.91% 99.33% 99.36% 100.00%
EPS 8.24 7.20 4.08 4.20 4.48 3.68 7.04 2.66%
  YoY % 14.44% 76.47% -2.86% -6.25% 21.74% -47.73% -
  Horiz. % 117.05% 102.27% 57.95% 59.66% 63.64% 52.27% 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 0.4660 0.3980 0.3710 0.3460 0.3270 0.3150 0.7300 -7.20%
  YoY % 17.09% 7.28% 7.23% 5.81% 3.81% -56.85% -
  Horiz. % 63.84% 54.52% 50.82% 47.40% 44.79% 43.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 56.38 52.28 56.10 48.07 48.39 48.39 48.44 2.56%
  YoY % 7.84% -6.81% 16.70% -0.66% 0.00% -0.10% -
  Horiz. % 116.39% 107.93% 115.81% 99.24% 99.90% 99.90% 100.00%
EPS 6.42 5.62 3.20 3.28 3.51 2.88 5.48 2.67%
  YoY % 14.23% 75.62% -2.44% -6.55% 21.87% -47.45% -
  Horiz. % 117.15% 102.55% 58.39% 59.85% 64.05% 52.55% 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 0.3632 0.3108 0.2907 0.2702 0.2560 0.2465 0.5682 -7.18%
  YoY % 16.86% 6.91% 7.59% 5.55% 3.85% -56.62% -
  Horiz. % 63.92% 54.70% 51.16% 47.55% 45.05% 43.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.2000 0.8200 0.4500 0.3700 0.3800 0.4000 0.7000 -
P/RPS 3.04 1.22 0.63 0.60 0.61 0.65 1.12 18.09%
  YoY % 149.18% 93.65% 5.00% -1.64% -6.15% -41.96% -
  Horiz. % 271.43% 108.93% 56.25% 53.57% 54.46% 58.04% 100.00%
P/EPS 26.70 11.39 11.03 8.81 8.48 10.87 9.94 17.88%
  YoY % 134.42% 3.26% 25.20% 3.89% -21.99% 9.36% -
  Horiz. % 268.61% 114.59% 110.97% 88.63% 85.31% 109.36% 100.00%
EY 3.75 8.78 9.07 11.35 11.79 9.20 10.06 -15.15%
  YoY % -57.29% -3.20% -20.09% -3.73% 28.15% -8.55% -
  Horiz. % 37.28% 87.28% 90.16% 112.82% 117.20% 91.45% 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 4.72 2.06 1.21 1.07 1.16 1.27 0.96 30.37%
  YoY % 129.13% 70.25% 13.08% -7.76% -8.66% 32.29% -
  Horiz. % 491.67% 214.58% 126.04% 111.46% 120.83% 132.29% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 05/05/16 11/05/15 29/04/14 27/05/13 25/05/12 25/05/11 18/05/10 -
Price 2.0000 1.0400 0.5100 0.3800 0.3600 0.3700 0.7500 -
P/RPS 2.76 1.55 0.71 0.62 0.58 0.60 1.21 14.72%
  YoY % 78.06% 118.31% 14.52% 6.90% -3.33% -50.41% -
  Horiz. % 228.10% 128.10% 58.68% 51.24% 47.93% 49.59% 100.00%
P/EPS 24.27 14.44 12.50 9.05 8.04 10.05 10.65 14.70%
  YoY % 68.07% 15.52% 38.12% 12.56% -20.00% -5.63% -
  Horiz. % 227.89% 135.59% 117.37% 84.98% 75.49% 94.37% 100.00%
EY 4.12 6.92 8.00 11.05 12.44 9.95 9.39 -12.82%
  YoY % -40.46% -13.50% -27.60% -11.17% 25.03% 5.96% -
  Horiz. % 43.88% 73.70% 85.20% 117.68% 132.48% 105.96% 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 4.29 2.61 1.37 1.10 1.10 1.17 1.03 26.82%
  YoY % 64.37% 90.51% 24.55% 0.00% -5.98% 13.59% -
  Horiz. % 416.50% 253.40% 133.01% 106.80% 106.80% 113.59% 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.
 


 

238  265  564  1258 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.32+0.005 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.21-0.01 
 SAPNRG 0.285-0.005 
 HSI-C7F 0.38-0.02 
 KNM 0.405+0.01 
 VSOLAR 0.0950.00 
 NETX 0.010.00 
 HSI-H6S 0.20+0.01 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. [12Invest] 壹贰讲股 - 浅谈冷门油气股 Deleum Berhad(5132) [12Invest] - 壹贰讲股
Partners & Brokers