Highlights

[SLP] YoY Quarter Result on 2013-06-30 [#2]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 19-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -10.39%    YoY -     -17.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 42,160 42,516 45,441 39,409 38,534 35,798 40,729 0.58%
  YoY % -0.84% -6.44% 15.31% 2.27% 7.64% -12.11% -
  Horiz. % 103.51% 104.39% 111.57% 96.76% 94.61% 87.89% 100.00%
PBT 7,308 8,643 3,035 2,982 3,894 2,024 1,255 34.09%
  YoY % -15.45% 184.78% 1.78% -23.42% 92.39% 61.27% -
  Horiz. % 582.31% 688.69% 241.83% 237.61% 310.28% 161.27% 100.00%
Tax -1,243 -2,232 -526 -653 -1,070 -263 -353 23.32%
  YoY % 44.31% -324.33% 19.45% 38.97% -306.84% 25.50% -
  Horiz. % 352.12% 632.29% 149.01% 184.99% 303.12% 74.50% 100.00%
NP 6,065 6,411 2,509 2,329 2,824 1,761 902 37.34%
  YoY % -5.40% 155.52% 7.73% -17.53% 60.36% 95.23% -
  Horiz. % 672.39% 710.75% 278.16% 258.20% 313.08% 195.23% 100.00%
NP to SH 6,065 6,411 2,509 2,329 2,824 1,761 902 37.34%
  YoY % -5.40% 155.52% 7.73% -17.53% 60.36% 95.23% -
  Horiz. % 672.39% 710.75% 278.16% 258.20% 313.08% 195.23% 100.00%
Tax Rate 17.01 % 25.82 % 17.33 % 21.90 % 27.48 % 12.99 % 28.13 % -8.04%
  YoY % -34.12% 48.99% -20.87% -20.31% 111.55% -53.82% -
  Horiz. % 60.47% 91.79% 61.61% 77.85% 97.69% 46.18% 100.00%
Total Cost 36,095 36,105 42,932 37,080 35,710 34,037 39,827 -1.63%
  YoY % -0.03% -15.90% 15.78% 3.84% 4.92% -14.54% -
  Horiz. % 90.63% 90.65% 107.80% 93.10% 89.66% 85.46% 100.00%
Net Worth 121,299 101,239 92,162 85,479 81,251 77,632 75,166 8.29%
  YoY % 19.82% 9.85% 7.82% 5.20% 4.66% 3.28% -
  Horiz. % 161.37% 134.69% 122.61% 113.72% 108.10% 103.28% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,713 3,712 2,484 2,477 - - 2,505 6.77%
  YoY % 0.01% 49.46% 0.26% 0.00% 0.00% 0.00% -
  Horiz. % 148.20% 148.19% 99.15% 98.89% 0.00% 0.00% 100.00%
Div Payout % 61.22 % 57.92 % 99.01 % 106.38 % - % - % 277.78 % -22.26%
  YoY % 5.70% -41.50% -6.93% 0.00% 0.00% 0.00% -
  Horiz. % 22.04% 20.85% 35.64% 38.30% 0.00% 0.00% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 121,299 101,239 92,162 85,479 81,251 77,632 75,166 8.29%
  YoY % 19.82% 9.85% 7.82% 5.20% 4.66% 3.28% -
  Horiz. % 161.37% 134.69% 122.61% 113.72% 108.10% 103.28% 100.00%
NOSH 247,551 247,528 248,415 247,765 247,719 248,028 250,555 -0.20%
  YoY % 0.01% -0.36% 0.26% 0.02% -0.12% -1.01% -
  Horiz. % 98.80% 98.79% 99.15% 98.89% 98.87% 98.99% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.39 % 15.08 % 5.52 % 5.91 % 7.33 % 4.92 % 2.21 % 36.61%
  YoY % -4.58% 173.19% -6.60% -19.37% 48.98% 122.62% -
  Horiz. % 651.13% 682.35% 249.77% 267.42% 331.67% 222.62% 100.00%
ROE 5.00 % 6.33 % 2.72 % 2.72 % 3.48 % 2.27 % 1.20 % 26.82%
  YoY % -21.01% 132.72% 0.00% -21.84% 53.30% 89.17% -
  Horiz. % 416.67% 527.50% 226.67% 226.67% 290.00% 189.17% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.03 17.18 18.29 15.91 15.56 14.43 16.26 0.77%
  YoY % -0.87% -6.07% 14.96% 2.25% 7.83% -11.25% -
  Horiz. % 104.74% 105.66% 112.48% 97.85% 95.69% 88.75% 100.00%
EPS 2.45 2.59 1.01 0.94 1.14 0.71 0.36 37.62%
  YoY % -5.41% 156.44% 7.45% -17.54% 60.56% 97.22% -
  Horiz. % 680.56% 719.44% 280.56% 261.11% 316.67% 197.22% 100.00%
DPS 1.50 1.50 1.00 1.00 0.00 0.00 1.00 6.98%
  YoY % 0.00% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.4900 0.4090 0.3710 0.3450 0.3280 0.3130 0.3000 8.51%
  YoY % 19.80% 10.24% 7.54% 5.18% 4.79% 4.33% -
  Horiz. % 163.33% 136.33% 123.67% 115.00% 109.33% 104.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.30 13.41 14.34 12.43 12.16 11.29 12.85 0.57%
  YoY % -0.82% -6.49% 15.37% 2.22% 7.71% -12.14% -
  Horiz. % 103.50% 104.36% 111.60% 96.73% 94.63% 87.86% 100.00%
EPS 1.91 2.02 0.79 0.73 0.89 0.56 0.28 37.67%
  YoY % -5.45% 155.70% 8.22% -17.98% 58.93% 100.00% -
  Horiz. % 682.14% 721.43% 282.14% 260.71% 317.86% 200.00% 100.00%
DPS 1.17 1.17 0.78 0.78 0.00 0.00 0.79 6.76%
  YoY % 0.00% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.10% 148.10% 98.73% 98.73% 0.00% 0.00% 100.00%
NAPS 0.3827 0.3194 0.2908 0.2697 0.2563 0.2449 0.2371 8.30%
  YoY % 19.82% 9.83% 7.82% 5.23% 4.65% 3.29% -
  Horiz. % 161.41% 134.71% 122.65% 113.75% 108.10% 103.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.0000 1.4400 0.4900 0.3750 0.3800 0.3700 0.6500 -
P/RPS 17.62 8.38 2.68 2.36 2.44 2.56 4.00 28.00%
  YoY % 110.26% 212.69% 13.56% -3.28% -4.69% -36.00% -
  Horiz. % 440.50% 209.50% 67.00% 59.00% 61.00% 64.00% 100.00%
P/EPS 122.45 55.60 48.51 39.89 33.33 52.11 180.56 -6.26%
  YoY % 120.23% 14.62% 21.61% 19.68% -36.04% -71.14% -
  Horiz. % 67.82% 30.79% 26.87% 22.09% 18.46% 28.86% 100.00%
EY 0.82 1.80 2.06 2.51 3.00 1.92 0.55 6.88%
  YoY % -54.44% -12.62% -17.93% -16.33% 56.25% 249.09% -
  Horiz. % 149.09% 327.27% 374.55% 456.36% 545.45% 349.09% 100.00%
DY 0.50 1.04 2.04 2.67 0.00 0.00 1.54 -17.08%
  YoY % -51.92% -49.02% -23.60% 0.00% 0.00% 0.00% -
  Horiz. % 32.47% 67.53% 132.47% 173.38% 0.00% 0.00% 100.00%
P/NAPS 6.12 3.52 1.32 1.09 1.16 1.18 2.17 18.84%
  YoY % 73.86% 166.67% 21.10% -6.03% -1.69% -45.62% -
  Horiz. % 282.03% 162.21% 60.83% 50.23% 53.46% 54.38% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 05/08/16 07/08/15 07/08/14 19/08/13 17/08/12 24/08/11 25/08/10 -
Price 3.0000 1.4500 0.5500 0.3950 0.3900 0.3400 0.6000 -
P/RPS 17.62 8.44 3.01 2.48 2.51 2.36 3.69 29.74%
  YoY % 108.77% 180.40% 21.37% -1.20% 6.36% -36.04% -
  Horiz. % 477.51% 228.73% 81.57% 67.21% 68.02% 63.96% 100.00%
P/EPS 122.45 55.98 54.46 42.02 34.21 47.89 166.67 -5.00%
  YoY % 118.74% 2.79% 29.60% 22.83% -28.57% -71.27% -
  Horiz. % 73.47% 33.59% 32.68% 25.21% 20.53% 28.73% 100.00%
EY 0.82 1.79 1.84 2.38 2.92 2.09 0.60 5.34%
  YoY % -54.19% -2.72% -22.69% -18.49% 39.71% 248.33% -
  Horiz. % 136.67% 298.33% 306.67% 396.67% 486.67% 348.33% 100.00%
DY 0.50 1.03 1.82 2.53 0.00 0.00 1.67 -18.19%
  YoY % -51.46% -43.41% -28.06% 0.00% 0.00% 0.00% -
  Horiz. % 29.94% 61.68% 108.98% 151.50% 0.00% 0.00% 100.00%
P/NAPS 6.12 3.55 1.48 1.14 1.19 1.09 2.00 20.47%
  YoY % 72.39% 139.86% 29.82% -4.20% 9.17% -45.50% -
  Horiz. % 306.00% 177.50% 74.00% 57.00% 59.50% 54.50% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
3. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. SAPNRG or SAPNRG-WA? i3gambler
7. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
8. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers