Highlights

[SLP] YoY 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 -     -22.83%    YoY -     95.23%
Quarter Report


View:


Show?  YoY % Horiz. %

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 45,441 39,409 38,534 35,798 40,729 30,357 45,181 0.10%
  YoY % 15.31% 2.27% 7.64% -12.11% 34.17% -32.81% -
  Horiz. % 100.58% 87.22% 85.29% 79.23% 90.15% 67.19% 100.00%
PBT 3,035 2,982 3,894 2,024 1,255 1,624 2,356 4.31%
  YoY % 1.78% -23.42% 92.39% 61.27% -22.72% -31.07% -
  Horiz. % 128.82% 126.57% 165.28% 85.91% 53.27% 68.93% 100.00%
Tax -526 -653 -1,070 -263 -353 -440 -237 14.20%
  YoY % 19.45% 38.97% -306.84% 25.50% 19.77% -85.65% -
  Horiz. % 221.94% 275.53% 451.48% 110.97% 148.95% 185.65% 100.00%
NP 2,509 2,329 2,824 1,761 902 1,184 2,119 2.85%
  YoY % 7.73% -17.53% 60.36% 95.23% -23.82% -44.12% -
  Horiz. % 118.40% 109.91% 133.27% 83.11% 42.57% 55.88% 100.00%
NP to SH 2,509 2,329 2,824 1,761 902 1,184 2,119 2.85%
  YoY % 7.73% -17.53% 60.36% 95.23% -23.82% -44.12% -
  Horiz. % 118.40% 109.91% 133.27% 83.11% 42.57% 55.88% 100.00%
Tax Rate 17.33 % 21.90 % 27.48 % 12.99 % 28.13 % 27.09 % 10.06 % 9.48%
  YoY % -20.87% -20.31% 111.55% -53.82% 3.84% 169.28% -
  Horiz. % 172.27% 217.69% 273.16% 129.13% 279.62% 269.28% 100.00%
Total Cost 42,932 37,080 35,710 34,037 39,827 29,173 43,062 -0.05%
  YoY % 15.78% 3.84% 4.92% -14.54% 36.52% -32.25% -
  Horiz. % 99.70% 86.11% 82.93% 79.04% 92.49% 67.75% 100.00%
Net Worth 92,162 85,479 81,251 77,632 75,166 71,885 70,986 4.44%
  YoY % 7.82% 5.20% 4.66% 3.28% 4.56% 1.27% -
  Horiz. % 129.83% 120.42% 114.46% 109.36% 105.89% 101.27% 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 2,484 2,477 - - 2,505 2,114 - -
  YoY % 0.26% 0.00% 0.00% 0.00% 18.51% 0.00% -
  Horiz. % 117.49% 117.19% 0.00% 0.00% 118.51% 100.00% -
Div Payout % 99.01 % 106.38 % - % - % 277.78 % 178.57 % - % -
  YoY % -6.93% 0.00% 0.00% 0.00% 55.56% 0.00% -
  Horiz. % 55.45% 59.57% 0.00% 0.00% 155.56% 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 92,162 85,479 81,251 77,632 75,166 71,885 70,986 4.44%
  YoY % 7.82% 5.20% 4.66% 3.28% 4.56% 1.27% -
  Horiz. % 129.83% 120.42% 114.46% 109.36% 105.89% 101.27% 100.00%
NOSH 248,415 247,765 247,719 248,028 250,555 105,714 105,950 15.25%
  YoY % 0.26% 0.02% -0.12% -1.01% 137.01% -0.22% -
  Horiz. % 234.47% 233.85% 233.81% 234.10% 236.48% 99.78% 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 5.52 % 5.91 % 7.33 % 4.92 % 2.21 % 3.90 % 4.69 % 2.75%
  YoY % -6.60% -19.37% 48.98% 122.62% -43.33% -16.84% -
  Horiz. % 117.70% 126.01% 156.29% 104.90% 47.12% 83.16% 100.00%
ROE 2.72 % 2.72 % 3.48 % 2.27 % 1.20 % 1.65 % 2.99 % -1.56%
  YoY % 0.00% -21.84% 53.30% 89.17% -27.27% -44.82% -
  Horiz. % 90.97% 90.97% 116.39% 75.92% 40.13% 55.18% 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 18.29 15.91 15.56 14.43 16.26 28.72 42.64 -13.15%
  YoY % 14.96% 2.25% 7.83% -11.25% -43.38% -32.65% -
  Horiz. % 42.89% 37.31% 36.49% 33.84% 38.13% 67.35% 100.00%
EPS 1.01 0.94 1.14 0.71 0.36 1.12 2.00 -10.76%
  YoY % 7.45% -17.54% 60.56% 97.22% -67.86% -44.00% -
  Horiz. % 50.50% 47.00% 57.00% 35.50% 18.00% 56.00% 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 14.34 12.43 12.16 11.29 12.85 9.58 14.25 0.10%
  YoY % 15.37% 2.22% 7.71% -12.14% 34.13% -32.77% -
  Horiz. % 100.63% 87.23% 85.33% 79.23% 90.18% 67.23% 100.00%
EPS 0.79 0.73 0.89 0.56 0.28 0.37 0.67 2.78%
  YoY % 8.22% -17.98% 58.93% 100.00% -24.32% -44.78% -
  Horiz. % 117.91% 108.96% 132.84% 83.58% 41.79% 55.22% 100.00%
DPS 0.78 0.78 0.00 0.00 0.79 0.67 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 17.91% 0.00% -
  Horiz. % 116.42% 116.42% 0.00% 0.00% 117.91% 100.00% -
NAPS 0.2908 0.2697 0.2563 0.2449 0.2371 0.2268 0.2240 4.44%
  YoY % 7.82% 5.23% 4.65% 3.29% 4.54% 1.25% -
  Horiz. % 129.82% 120.40% 114.42% 109.33% 105.85% 101.25% 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 2.68 2.36 2.44 2.56 4.00 1.92 1.03 17.27%
  YoY % 13.56% -3.28% -4.69% -36.00% 108.33% 86.41% -
  Horiz. % 260.19% 229.13% 236.89% 248.54% 388.35% 186.41% 100.00%
P/EPS 48.51 39.89 33.33 52.11 180.56 49.11 22.00 14.08%
  YoY % 21.61% 19.68% -36.04% -71.14% 267.66% 123.23% -
  Horiz. % 220.50% 181.32% 151.50% 236.86% 820.73% 223.23% 100.00%
EY 2.06 2.51 3.00 1.92 0.55 2.04 4.55 -12.37%
  YoY % -17.93% -16.33% 56.25% 249.09% -73.04% -55.16% -
  Horiz. % 45.27% 55.16% 65.93% 42.20% 12.09% 44.84% 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 3.01 2.48 2.51 2.36 3.69 1.95 1.10 18.26%
  YoY % 21.37% -1.20% 6.36% -36.04% 89.23% 77.27% -
  Horiz. % 273.64% 225.45% 228.18% 214.55% 335.45% 177.27% 100.00%
P/EPS 54.46 42.02 34.21 47.89 166.67 50.00 23.50 15.03%
  YoY % 29.60% 22.83% -28.57% -71.27% 233.34% 112.77% -
  Horiz. % 231.74% 178.81% 145.57% 203.79% 709.23% 212.77% 100.00%
EY 1.84 2.38 2.92 2.09 0.60 2.00 4.26 -13.05%
  YoY % -22.69% -18.49% 39.71% 248.33% -70.00% -53.05% -
  Horiz. % 43.19% 55.87% 68.54% 49.06% 14.08% 46.95% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
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. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
7. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers