Highlights

[SLP] YoY Quarter Result on 2009-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 18-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     70.27%    YoY -     46.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Revenue 37,923 37,437 38,973 34,242 46,831 0  -  -
  YoY % 1.30% -3.94% 13.82% -26.88% 0.00% - -
  Horiz. % 80.98% 79.94% 83.22% 73.12% 100.00% - -
PBT 2,970 1,441 2,157 2,376 1,653 0  -  -
  YoY % 106.11% -33.19% -9.22% 43.74% 0.00% - -
  Horiz. % 179.67% 87.17% 130.49% 143.74% 100.00% - -
Tax -774 49 -138 -360 -277 0  -  -
  YoY % -1,679.59% 135.51% 61.67% -29.96% 0.00% - -
  Horiz. % 279.42% -17.69% 49.82% 129.96% 100.00% - -
NP 2,196 1,490 2,019 2,016 1,376 0  -  -
  YoY % 47.38% -26.20% 0.15% 46.51% 0.00% - -
  Horiz. % 159.59% 108.28% 146.73% 146.51% 100.00% - -
NP to SH 2,196 1,490 2,019 2,016 1,376 0  -  -
  YoY % 47.38% -26.20% 0.15% 46.51% 0.00% - -
  Horiz. % 159.59% 108.28% 146.73% 146.51% 100.00% - -
Tax Rate 26.06 % -3.40 % 6.40 % 15.15 % 16.76 % - %  -  % -
  YoY % 866.47% -153.12% -57.76% -9.61% 0.00% - -
  Horiz. % 155.49% -20.29% 38.19% 90.39% 100.00% - -
Total Cost 35,727 35,947 36,954 32,226 45,455 0  -  -
  YoY % -0.61% -2.73% 14.67% -29.10% 0.00% - -
  Horiz. % 78.60% 79.08% 81.30% 70.90% 100.00% - -
Net Worth 80,684 76,734 73,865 71,090 58,215 -  -  -
  YoY % 5.15% 3.88% 3.90% 22.12% 0.00% - -
  Horiz. % 138.60% 131.81% 126.88% 122.12% 100.00% - -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Div 2,467 2,483 2,462 - 1,764 -  -  -
  YoY % -0.64% 0.86% 0.00% 0.00% 0.00% - -
  Horiz. % 139.87% 140.77% 139.57% 0.00% 100.00% - -
Div Payout % 112.36 % 166.67 % 121.95 % - % 128.21 % - %  -  % -
  YoY % -32.59% 36.67% 0.00% 0.00% 0.00% - -
  Horiz. % 87.64% 130.00% 95.12% 0.00% 100.00% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Net Worth 80,684 76,734 73,865 71,090 58,215 -  -  -
  YoY % 5.15% 3.88% 3.90% 22.12% 0.00% - -
  Horiz. % 138.60% 131.81% 126.88% 122.12% 100.00% - -
NOSH 246,741 248,333 246,219 106,105 88,205 -  -  -
  YoY % -0.64% 0.86% 132.05% 20.29% 0.00% - -
  Horiz. % 279.74% 281.54% 279.14% 120.29% 100.00% - -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
NP Margin 5.79 % 3.98 % 5.18 % 5.89 % 2.94 % - %  -  % -
  YoY % 45.48% -23.17% -12.05% 100.34% 0.00% - -
  Horiz. % 196.94% 135.37% 176.19% 200.34% 100.00% - -
ROE 2.72 % 1.94 % 2.73 % 2.84 % 2.36 % - %  -  % -
  YoY % 40.21% -28.94% -3.87% 20.34% 0.00% - -
  Horiz. % 115.25% 82.20% 115.68% 120.34% 100.00% - -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
RPS 15.37 15.08 15.83 32.27 53.09 -  -  -
  YoY % 1.92% -4.74% -50.95% -39.22% 0.00% - -
  Horiz. % 28.95% 28.40% 29.82% 60.78% 100.00% - -
EPS 0.89 0.60 0.82 1.90 1.56 0.00  -  -
  YoY % 48.33% -26.83% -56.84% 21.79% 0.00% - -
  Horiz. % 57.05% 38.46% 52.56% 121.79% 100.00% - -
DPS 1.00 1.00 1.00 0.00 2.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 50.00% 50.00% 50.00% 0.00% 100.00% - -
NAPS 0.3270 0.3090 0.3000 0.6700 0.6600 -  -  -
  YoY % 5.83% 3.00% -55.22% 1.52% 0.00% - -
  Horiz. % 49.55% 46.82% 45.45% 101.52% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
RPS 11.96 11.81 12.30 10.80 14.78 -  -  -
  YoY % 1.27% -3.98% 13.89% -26.93% 0.00% - -
  Horiz. % 80.92% 79.91% 83.22% 73.07% 100.00% - -
EPS 0.69 0.47 0.64 0.64 0.43 0.00  -  -
  YoY % 46.81% -26.56% 0.00% 48.84% 0.00% - -
  Horiz. % 160.47% 109.30% 148.84% 148.84% 100.00% - -
DPS 0.78 0.78 0.78 0.00 0.56 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 139.29% 139.29% 139.29% 0.00% 100.00% - -
NAPS 0.2546 0.2421 0.2330 0.2243 0.1837 -  -  -
  YoY % 5.16% 3.91% 3.88% 22.10% 0.00% - -
  Horiz. % 138.60% 131.79% 126.84% 122.10% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -  -  -
Price 0.3700 0.3400 0.5000 0.5400 0.4700 0.0000  -  -
P/RPS 2.41 2.26 3.16 1.67 0.89 0.00  -  -
  YoY % 6.64% -28.48% 89.22% 87.64% 0.00% - -
  Horiz. % 270.79% 253.93% 355.06% 187.64% 100.00% - -
P/EPS 41.57 56.67 60.98 28.42 30.13 0.00  -  -
  YoY % -26.65% -7.07% 114.57% -5.68% 0.00% - -
  Horiz. % 137.97% 188.08% 202.39% 94.32% 100.00% - -
EY 2.41 1.76 1.64 3.52 3.32 0.00  -  -
  YoY % 36.93% 7.32% -53.41% 6.02% 0.00% - -
  Horiz. % 72.59% 53.01% 49.40% 106.02% 100.00% - -
DY 2.70 2.94 2.00 0.00 4.26 0.00  -  -
  YoY % -8.16% 47.00% 0.00% 0.00% 0.00% - -
  Horiz. % 63.38% 69.01% 46.95% 0.00% 100.00% - -
P/NAPS 1.13 1.10 1.67 0.81 0.71 0.00  -  -
  YoY % 2.73% -34.13% 106.17% 14.08% 0.00% - -
  Horiz. % 159.15% 154.93% 235.21% 114.08% 100.00% - -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Date 09/11/12 25/11/11 24/11/10 18/11/09 18/11/08 -  -  -
Price 0.3700 0.3700 0.6000 0.5200 0.4400 0.0000  -  -
P/RPS 2.41 2.45 3.79 1.61 0.83 0.00  -  -
  YoY % -1.63% -35.36% 135.40% 93.98% 0.00% - -
  Horiz. % 290.36% 295.18% 456.63% 193.98% 100.00% - -
P/EPS 41.57 61.67 73.17 27.37 28.21 0.00  -  -
  YoY % -32.59% -15.72% 167.34% -2.98% 0.00% - -
  Horiz. % 147.36% 218.61% 259.38% 97.02% 100.00% - -
EY 2.41 1.62 1.37 3.65 3.55 0.00  -  -
  YoY % 48.77% 18.25% -62.47% 2.82% 0.00% - -
  Horiz. % 67.89% 45.63% 38.59% 102.82% 100.00% - -
DY 2.70 2.70 1.67 0.00 4.55 0.00  -  -
  YoY % 0.00% 61.68% 0.00% 0.00% 0.00% - -
  Horiz. % 59.34% 59.34% 36.70% 0.00% 100.00% - -
P/NAPS 1.13 1.20 2.00 0.78 0.67 0.00  -  -
  YoY % -5.83% -40.00% 156.41% 16.42% 0.00% - -
  Horiz. % 168.66% 179.10% 298.51% 116.42% 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