Highlights

[SLP] YoY Cumulative 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 -     -72.47%    YoY -     -6.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 44,675 41,428 44,454 38,089 38,344 38,344 38,382 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 6,244 6,044 3,417 3,305 3,229 2,668 4,843 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 -1,155 -1,589 -884 -706 -450 -386 -501 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 5,089 4,455 2,533 2,599 2,779 2,282 4,342 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 5,089 4,455 2,533 2,599 2,779 2,282 4,342 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 39,586 36,973 41,921 35,490 35,565 36,062 34,040 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 4.42 % 4.52 % 2.75 % 3.03 % 3.43 % 2.92 % 2.41 % 10.63%
  YoY % -2.21% 64.36% -9.24% -11.66% 17.47% 21.16% -
  Horiz. % 183.40% 187.55% 114.11% 125.73% 142.32% 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 18.08 16.74 17.90 15.39 15.45 15.46 15.56 2.53%
  YoY % 8.00% -6.48% 16.31% -0.39% -0.06% -0.64% -
  Horiz. % 116.20% 107.58% 115.04% 98.91% 99.29% 99.36% 100.00%
EPS 2.06 1.80 1.02 1.05 1.12 0.92 1.76 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 14.09 13.07 14.03 12.02 12.10 12.10 12.11 2.55%
  YoY % 7.80% -6.84% 16.72% -0.66% 0.00% -0.08% -
  Horiz. % 116.35% 107.93% 115.85% 99.26% 99.92% 99.92% 100.00%
EPS 1.61 1.41 0.80 0.82 0.88 0.72 1.37 2.72%
  YoY % 14.18% 76.25% -2.44% -6.82% 22.22% -47.45% -
  Horiz. % 117.52% 102.92% 58.39% 59.85% 64.23% 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 12.17 4.90 2.51 2.40 2.46 2.59 4.50 18.02%
  YoY % 148.37% 95.22% 4.58% -2.44% -5.02% -42.44% -
  Horiz. % 270.44% 108.89% 55.78% 53.33% 54.67% 57.56% 100.00%
P/EPS 106.80 45.56 44.12 35.24 33.93 43.48 39.77 17.88%
  YoY % 134.42% 3.26% 25.20% 3.86% -21.96% 9.33% -
  Horiz. % 268.54% 114.56% 110.94% 88.61% 85.32% 109.33% 100.00%
EY 0.94 2.20 2.27 2.84 2.95 2.30 2.51 -15.09%
  YoY % -57.27% -3.08% -20.07% -3.73% 28.26% -8.37% -
  Horiz. % 37.45% 87.65% 90.44% 113.15% 117.53% 91.63% 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 11.06 6.21 2.85 2.47 2.33 2.39 4.82 14.83%
  YoY % 78.10% 117.89% 15.38% 6.01% -2.51% -50.41% -
  Horiz. % 229.46% 128.84% 59.13% 51.24% 48.34% 49.59% 100.00%
P/EPS 97.09 57.78 50.00 36.19 32.14 40.22 42.61 14.70%
  YoY % 68.03% 15.56% 38.16% 12.60% -20.09% -5.61% -
  Horiz. % 227.86% 135.60% 117.34% 84.93% 75.43% 94.39% 100.00%
EY 1.03 1.73 2.00 2.76 3.11 2.49 2.35 -12.83%
  YoY % -40.46% -13.50% -27.54% -11.25% 24.90% 5.96% -
  Horiz. % 43.83% 73.62% 85.11% 117.45% 132.34% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers