Highlights

[SLP] YoY Cumulative Quarter Result on 2011-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     77.21%    YoY -     -22.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 89,895 77,498 76,878 74,141 79,111 58,880 93,212 -0.60%
  YoY % 16.00% 0.81% 3.69% -6.28% 34.36% -36.83% -
  Horiz. % 96.44% 83.14% 82.48% 79.54% 84.87% 63.17% 100.00%
PBT 6,452 6,287 7,123 4,692 6,098 5,275 4,460 6.34%
  YoY % 2.62% -11.74% 51.81% -23.06% 15.60% 18.27% -
  Horiz. % 144.66% 140.96% 159.71% 105.20% 136.73% 118.27% 100.00%
Tax -1,410 -1,359 -1,520 -648 -854 -740 -340 26.74%
  YoY % -3.75% 10.59% -134.57% 24.12% -15.41% -117.65% -
  Horiz. % 414.71% 399.71% 447.06% 190.59% 251.18% 217.65% 100.00%
NP 5,042 4,928 5,603 4,044 5,244 4,535 4,120 3.42%
  YoY % 2.31% -12.05% 38.55% -22.88% 15.63% 10.07% -
  Horiz. % 122.38% 119.61% 136.00% 98.16% 127.28% 110.07% 100.00%
NP to SH 5,042 4,928 5,603 4,044 5,244 4,535 4,120 3.42%
  YoY % 2.31% -12.05% 38.55% -22.88% 15.63% 10.07% -
  Horiz. % 122.38% 119.61% 136.00% 98.16% 127.28% 110.07% 100.00%
Tax Rate 21.85 % 21.62 % 21.34 % 13.81 % 14.00 % 14.03 % 7.62 % 19.18%
  YoY % 1.06% 1.31% 54.53% -1.36% -0.21% 84.12% -
  Horiz. % 286.75% 283.73% 280.05% 181.23% 183.73% 184.12% 100.00%
Total Cost 84,853 72,570 71,275 70,097 73,867 54,345 89,092 -0.81%
  YoY % 16.93% 1.82% 1.68% -5.10% 35.92% -39.00% -
  Horiz. % 95.24% 81.46% 80.00% 78.68% 82.91% 61.00% 100.00%
Net Worth 91,695 85,435 80,959 77,181 74,207 72,051 64,195 6.12%
  YoY % 7.33% 5.53% 4.90% 4.01% 2.99% 12.24% -
  Horiz. % 142.84% 133.09% 126.11% 120.23% 115.60% 112.24% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 2,471 2,476 - - 2,473 2,119 - -
  YoY % -0.19% 0.00% 0.00% 0.00% 16.72% 0.00% -
  Horiz. % 116.63% 116.86% 0.00% 0.00% 116.72% 100.00% -
Div Payout % 49.02 % 50.25 % - % - % 47.17 % 46.73 % - % -
  YoY % -2.45% 0.00% 0.00% 0.00% 0.94% 0.00% -
  Horiz. % 104.90% 107.53% 0.00% 0.00% 100.94% 100.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 91,695 85,435 80,959 77,181 74,207 72,051 64,195 6.12%
  YoY % 7.33% 5.53% 4.90% 4.01% 2.99% 12.24% -
  Horiz. % 142.84% 133.09% 126.11% 120.23% 115.60% 112.24% 100.00%
NOSH 247,156 247,638 246,828 246,585 247,358 105,957 95,813 17.10%
  YoY % -0.19% 0.33% 0.10% -0.31% 133.45% 10.59% -
  Horiz. % 257.96% 258.46% 257.61% 257.36% 258.17% 110.59% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.61 % 6.36 % 7.29 % 5.45 % 6.63 % 7.70 % 4.42 % 4.05%
  YoY % -11.79% -12.76% 33.76% -17.80% -13.90% 74.21% -
  Horiz. % 126.92% 143.89% 164.93% 123.30% 150.00% 174.21% 100.00%
ROE 5.50 % 5.77 % 6.92 % 5.24 % 7.07 % 6.29 % 6.42 % -2.54%
  YoY % -4.68% -16.62% 32.06% -25.88% 12.40% -2.02% -
  Horiz. % 85.67% 89.88% 107.79% 81.62% 110.12% 97.98% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 36.37 31.29 31.15 30.07 31.98 55.57 97.28 -15.12%
  YoY % 16.24% 0.45% 3.59% -5.97% -42.45% -42.88% -
  Horiz. % 37.39% 32.16% 32.02% 30.91% 32.87% 57.12% 100.00%
EPS 2.04 1.99 2.27 1.64 2.12 4.28 4.30 -11.68%
  YoY % 2.51% -12.33% 38.41% -22.64% -50.47% -0.47% -
  Horiz. % 47.44% 46.28% 52.79% 38.14% 49.30% 99.53% 100.00%
DPS 1.00 1.00 0.00 0.00 1.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 50.00% 50.00% 0.00% 0.00% 50.00% 100.00% -
NAPS 0.3710 0.3450 0.3280 0.3130 0.3000 0.6800 0.6700 -9.38%
  YoY % 7.54% 5.18% 4.79% 4.33% -55.88% 1.49% -
  Horiz. % 55.37% 51.49% 48.96% 46.72% 44.78% 101.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 28.36 24.45 24.25 23.39 24.96 18.58 29.41 -0.60%
  YoY % 15.99% 0.82% 3.68% -6.29% 34.34% -36.82% -
  Horiz. % 96.43% 83.13% 82.45% 79.53% 84.87% 63.18% 100.00%
EPS 1.59 1.55 1.77 1.28 1.65 1.43 1.30 3.41%
  YoY % 2.58% -12.43% 38.28% -22.42% 15.38% 10.00% -
  Horiz. % 122.31% 119.23% 136.15% 98.46% 126.92% 110.00% 100.00%
DPS 0.78 0.78 0.00 0.00 0.78 0.67 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 16.42% 0.00% -
  Horiz. % 116.42% 116.42% 0.00% 0.00% 116.42% 100.00% -
NAPS 0.2893 0.2695 0.2554 0.2435 0.2341 0.2273 0.2025 6.12%
  YoY % 7.35% 5.52% 4.89% 4.02% 2.99% 12.25% -
  Horiz. % 142.86% 133.09% 126.12% 120.25% 115.60% 112.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.4900 0.3750 0.3800 0.3700 0.6500 0.5500 0.4400 -
P/RPS 1.35 1.20 1.22 1.23 2.03 0.99 0.45 20.08%
  YoY % 12.50% -1.64% -0.81% -39.41% 105.05% 120.00% -
  Horiz. % 300.00% 266.67% 271.11% 273.33% 451.11% 220.00% 100.00%
P/EPS 24.02 18.84 16.74 22.56 30.66 12.85 10.23 15.28%
  YoY % 27.49% 12.54% -25.80% -26.42% 138.60% 25.61% -
  Horiz. % 234.80% 184.16% 163.64% 220.53% 299.71% 125.61% 100.00%
EY 4.16 5.31 5.97 4.43 3.26 7.78 9.77 -13.26%
  YoY % -21.66% -11.06% 34.76% 35.89% -58.10% -20.37% -
  Horiz. % 42.58% 54.35% 61.11% 45.34% 33.37% 79.63% 100.00%
DY 2.04 2.67 0.00 0.00 1.54 3.64 0.00 -
  YoY % -23.60% 0.00% 0.00% 0.00% -57.69% 0.00% -
  Horiz. % 56.04% 73.35% 0.00% 0.00% 42.31% 100.00% -
P/NAPS 1.32 1.09 1.16 1.18 2.17 0.81 0.66 12.24%
  YoY % 21.10% -6.03% -1.69% -45.62% 167.90% 22.73% -
  Horiz. % 200.00% 165.15% 175.76% 178.79% 328.79% 122.73% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 07/08/14 19/08/13 17/08/12 24/08/11 25/08/10 17/08/09 19/08/08 -
Price 0.5500 0.3950 0.3900 0.3400 0.6000 0.5600 0.4700 -
P/RPS 1.51 1.26 1.25 1.13 1.88 1.01 0.48 21.04%
  YoY % 19.84% 0.80% 10.62% -39.89% 86.14% 110.42% -
  Horiz. % 314.58% 262.50% 260.42% 235.42% 391.67% 210.42% 100.00%
P/EPS 26.96 19.85 17.18 20.73 28.30 13.08 10.93 16.23%
  YoY % 35.82% 15.54% -17.12% -26.75% 116.36% 19.67% -
  Horiz. % 246.66% 181.61% 157.18% 189.66% 258.92% 119.67% 100.00%
EY 3.71 5.04 5.82 4.82 3.53 7.64 9.15 -13.96%
  YoY % -26.39% -13.40% 20.75% 36.54% -53.80% -16.50% -
  Horiz. % 40.55% 55.08% 63.61% 52.68% 38.58% 83.50% 100.00%
DY 1.82 2.53 0.00 0.00 1.67 3.57 0.00 -
  YoY % -28.06% 0.00% 0.00% 0.00% -53.22% 0.00% -
  Horiz. % 50.98% 70.87% 0.00% 0.00% 46.78% 100.00% -
P/NAPS 1.48 1.14 1.19 1.09 2.00 0.82 0.70 13.28%
  YoY % 29.82% -4.20% 9.17% -45.50% 143.90% 17.14% -
  Horiz. % 211.43% 162.86% 170.00% 155.71% 285.71% 117.14% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers