Highlights

[SLP] YoY Cumulative Quarter Result on 2013-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     82.22%    YoY -     15.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 127,800 126,605 134,055 120,600 114,802 111,578 118,084 1.33%
  YoY % 0.94% -5.56% 11.16% 5.05% 2.89% -5.51% -
  Horiz. % 108.23% 107.22% 113.53% 102.13% 97.22% 94.49% 100.00%
PBT 20,481 26,324 10,521 11,351 10,093 6,132 8,255 16.34%
  YoY % -22.20% 150.20% -7.31% 12.46% 64.60% -25.72% -
  Horiz. % 248.10% 318.89% 127.45% 137.50% 122.27% 74.28% 100.00%
Tax -3,123 -6,067 -2,345 -2,371 -2,294 -599 -992 21.04%
  YoY % 48.52% -158.72% 1.10% -3.36% -282.97% 39.62% -
  Horiz. % 314.82% 611.59% 236.39% 239.01% 231.25% 60.38% 100.00%
NP 17,358 20,257 8,176 8,980 7,799 5,533 7,263 15.61%
  YoY % -14.31% 147.76% -8.95% 15.14% 40.95% -23.82% -
  Horiz. % 238.99% 278.91% 112.57% 123.64% 107.38% 76.18% 100.00%
NP to SH 17,358 20,257 8,176 8,980 7,799 5,533 7,263 15.61%
  YoY % -14.31% 147.76% -8.95% 15.14% 40.95% -23.82% -
  Horiz. % 238.99% 278.91% 112.57% 123.64% 107.38% 76.18% 100.00%
Tax Rate 15.25 % 23.05 % 22.29 % 20.89 % 22.73 % 9.77 % 12.02 % 4.04%
  YoY % -33.84% 3.41% 6.70% -8.10% 132.65% -18.72% -
  Horiz. % 126.87% 191.76% 185.44% 173.79% 189.10% 81.28% 100.00%
Total Cost 110,442 106,348 125,879 111,620 107,003 106,045 110,821 -0.06%
  YoY % 3.85% -15.52% 12.77% 4.31% 0.90% -4.31% -
  Horiz. % 99.66% 95.96% 113.59% 100.72% 96.55% 95.69% 100.00%
Net Worth 123,632 110,560 92,381 87,078 80,961 76,325 74,112 8.89%
  YoY % 11.82% 19.68% 6.09% 7.56% 6.07% 2.99% -
  Horiz. % 166.82% 149.18% 124.65% 117.50% 109.24% 102.99% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,417 7,420 2,470 2,473 2,475 2,470 2,470 20.09%
  YoY % -0.03% 200.40% -0.15% -0.08% 0.23% -0.01% -
  Horiz. % 300.27% 300.36% 99.99% 100.14% 100.22% 99.99% 100.00%
Div Payout % 42.74 % 36.63 % 30.21 % 27.55 % 31.75 % 44.64 % 34.01 % 3.88%
  YoY % 16.68% 21.25% 9.66% -13.23% -28.88% 31.26% -
  Horiz. % 125.67% 107.70% 88.83% 81.01% 93.35% 131.26% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 123,632 110,560 92,381 87,078 80,961 76,325 74,112 8.89%
  YoY % 11.82% 19.68% 6.09% 7.56% 6.07% 2.99% -
  Horiz. % 166.82% 149.18% 124.65% 117.50% 109.24% 102.99% 100.00%
NOSH 247,264 247,338 247,009 247,382 247,587 247,008 247,040 0.02%
  YoY % -0.03% 0.13% -0.15% -0.08% 0.23% -0.01% -
  Horiz. % 100.09% 100.12% 99.99% 100.14% 100.22% 99.99% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.58 % 16.00 % 6.10 % 7.45 % 6.79 % 4.96 % 6.15 % 14.10%
  YoY % -15.12% 162.30% -18.12% 9.72% 36.90% -19.35% -
  Horiz. % 220.81% 260.16% 99.19% 121.14% 110.41% 80.65% 100.00%
ROE 14.04 % 18.32 % 8.85 % 10.31 % 9.63 % 7.25 % 9.80 % 6.17%
  YoY % -23.36% 107.01% -14.16% 7.06% 32.83% -26.02% -
  Horiz. % 143.27% 186.94% 90.31% 105.20% 98.27% 73.98% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 51.69 51.19 54.27 48.75 46.37 45.17 47.80 1.31%
  YoY % 0.98% -5.68% 11.32% 5.13% 2.66% -5.50% -
  Horiz. % 108.14% 107.09% 113.54% 101.99% 97.01% 94.50% 100.00%
EPS 7.02 8.19 3.31 3.63 3.15 2.24 2.94 15.60%
  YoY % -14.29% 147.43% -8.82% 15.24% 40.63% -23.81% -
  Horiz. % 238.78% 278.57% 112.59% 123.47% 107.14% 76.19% 100.00%
DPS 3.00 3.00 1.00 1.00 1.00 1.00 1.00 20.07%
  YoY % 0.00% 200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5000 0.4470 0.3740 0.3520 0.3270 0.3090 0.3000 8.88%
  YoY % 11.86% 19.52% 6.25% 7.65% 5.83% 3.00% -
  Horiz. % 166.67% 149.00% 124.67% 117.33% 109.00% 103.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,380
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 40.32 39.94 42.29 38.05 36.22 35.20 37.26 1.32%
  YoY % 0.95% -5.56% 11.14% 5.05% 2.90% -5.53% -
  Horiz. % 108.21% 107.19% 113.50% 102.12% 97.21% 94.47% 100.00%
EPS 5.48 6.39 2.58 2.83 2.46 1.75 2.29 15.64%
  YoY % -14.24% 147.67% -8.83% 15.04% 40.57% -23.58% -
  Horiz. % 239.30% 279.04% 112.66% 123.58% 107.42% 76.42% 100.00%
DPS 2.34 2.34 0.78 0.78 0.78 0.78 0.78 20.07%
  YoY % 0.00% 200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3901 0.3488 0.2915 0.2747 0.2554 0.2408 0.2338 8.90%
  YoY % 11.84% 19.66% 6.12% 7.56% 6.06% 2.99% -
  Horiz. % 166.85% 149.19% 124.68% 117.49% 109.24% 102.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.3400 1.6700 0.6400 0.4000 0.3700 0.3400 0.5000 -
P/RPS 4.53 3.26 1.18 0.82 0.80 0.75 1.05 27.56%
  YoY % 38.96% 176.27% 43.90% 2.50% 6.67% -28.57% -
  Horiz. % 431.43% 310.48% 112.38% 78.10% 76.19% 71.43% 100.00%
P/EPS 33.33 20.39 19.34 11.02 11.75 15.18 17.01 11.85%
  YoY % 63.46% 5.43% 75.50% -6.21% -22.60% -10.76% -
  Horiz. % 195.94% 119.87% 113.70% 64.79% 69.08% 89.24% 100.00%
EY 3.00 4.90 5.17 9.08 8.51 6.59 5.88 -10.60%
  YoY % -38.78% -5.22% -43.06% 6.70% 29.14% 12.07% -
  Horiz. % 51.02% 83.33% 87.93% 154.42% 144.73% 112.07% 100.00%
DY 1.28 1.80 1.56 2.50 2.70 2.94 2.00 -7.16%
  YoY % -28.89% 15.38% -37.60% -7.41% -8.16% 47.00% -
  Horiz. % 64.00% 90.00% 78.00% 125.00% 135.00% 147.00% 100.00%
P/NAPS 4.68 3.74 1.71 1.14 1.13 1.10 1.67 18.72%
  YoY % 25.13% 118.71% 50.00% 0.88% 2.73% -34.13% -
  Horiz. % 280.24% 223.95% 102.40% 68.26% 67.66% 65.87% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 04/11/16 06/11/15 07/11/14 15/11/13 09/11/12 25/11/11 24/11/10 -
Price 2.3900 1.8600 0.7400 0.4000 0.3700 0.3700 0.6000 -
P/RPS 4.62 3.63 1.36 0.82 0.80 0.82 1.26 24.15%
  YoY % 27.27% 166.91% 65.85% 2.50% -2.44% -34.92% -
  Horiz. % 366.67% 288.10% 107.94% 65.08% 63.49% 65.08% 100.00%
P/EPS 34.05 22.71 22.36 11.02 11.75 16.52 20.41 8.90%
  YoY % 49.93% 1.57% 102.90% -6.21% -28.87% -19.06% -
  Horiz. % 166.83% 111.27% 109.55% 53.99% 57.57% 80.94% 100.00%
EY 2.94 4.40 4.47 9.08 8.51 6.05 4.90 -8.15%
  YoY % -33.18% -1.57% -50.77% 6.70% 40.66% 23.47% -
  Horiz. % 60.00% 89.80% 91.22% 185.31% 173.67% 123.47% 100.00%
DY 1.26 1.61 1.35 2.50 2.70 2.70 1.67 -4.58%
  YoY % -21.74% 19.26% -46.00% -7.41% 0.00% 61.68% -
  Horiz. % 75.45% 96.41% 80.84% 149.70% 161.68% 161.68% 100.00%
P/NAPS 4.78 4.16 1.98 1.14 1.13 1.20 2.00 15.61%
  YoY % 14.90% 110.10% 73.68% 0.88% -5.83% -40.00% -
  Horiz. % 239.00% 208.00% 99.00% 57.00% 56.50% 60.00% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers