Highlights

[SLP] YoY Quarter Result on 2011-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -15.39%    YoY -     -26.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 44,160 43,103 37,923 37,437 38,973 34,242 46,831 -0.97%
  YoY % 2.45% 13.66% 1.30% -3.94% 13.82% -26.88% -
  Horiz. % 94.30% 92.04% 80.98% 79.94% 83.22% 73.12% 100.00%
PBT 4,069 5,064 2,970 1,441 2,157 2,376 1,653 16.19%
  YoY % -19.65% 70.51% 106.11% -33.19% -9.22% 43.74% -
  Horiz. % 246.16% 306.35% 179.67% 87.17% 130.49% 143.74% 100.00%
Tax -935 -1,011 -774 49 -138 -360 -277 22.47%
  YoY % 7.52% -30.62% -1,679.59% 135.51% 61.67% -29.96% -
  Horiz. % 337.55% 364.98% 279.42% -17.69% 49.82% 129.96% 100.00%
NP 3,134 4,053 2,196 1,490 2,019 2,016 1,376 14.70%
  YoY % -22.67% 84.56% 47.38% -26.20% 0.15% 46.51% -
  Horiz. % 227.76% 294.55% 159.59% 108.28% 146.73% 146.51% 100.00%
NP to SH 3,134 4,053 2,196 1,490 2,019 2,016 1,376 14.70%
  YoY % -22.67% 84.56% 47.38% -26.20% 0.15% 46.51% -
  Horiz. % 227.76% 294.55% 159.59% 108.28% 146.73% 146.51% 100.00%
Tax Rate 22.98 % 19.96 % 26.06 % -3.40 % 6.40 % 15.15 % 16.76 % 5.40%
  YoY % 15.13% -23.41% 866.47% -153.12% -57.76% -9.61% -
  Horiz. % 137.11% 119.09% 155.49% -20.29% 38.19% 90.39% 100.00%
Total Cost 41,026 39,050 35,727 35,947 36,954 32,226 45,455 -1.69%
  YoY % 5.06% 9.30% -0.61% -2.73% 14.67% -29.10% -
  Horiz. % 90.26% 85.91% 78.60% 79.08% 81.30% 70.90% 100.00%
Net Worth 92,292 86,991 80,684 76,734 73,865 71,090 58,215 7.98%
  YoY % 6.09% 7.82% 5.15% 3.88% 3.90% 22.12% -
  Horiz. % 158.54% 149.43% 138.60% 131.81% 126.88% 122.12% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - 2,467 2,483 2,462 - 1,764 -
  YoY % 0.00% 0.00% -0.64% 0.86% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 139.87% 140.77% 139.57% 0.00% 100.00%
Div Payout % - % - % 112.36 % 166.67 % 121.95 % - % 128.21 % -
  YoY % 0.00% 0.00% -32.59% 36.67% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 87.64% 130.00% 95.12% 0.00% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 92,292 86,991 80,684 76,734 73,865 71,090 58,215 7.98%
  YoY % 6.09% 7.82% 5.15% 3.88% 3.90% 22.12% -
  Horiz. % 158.54% 149.43% 138.60% 131.81% 126.88% 122.12% 100.00%
NOSH 246,771 247,134 246,741 248,333 246,219 106,105 88,205 18.70%
  YoY % -0.15% 0.16% -0.64% 0.86% 132.05% 20.29% -
  Horiz. % 279.77% 280.18% 279.74% 281.54% 279.14% 120.29% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.10 % 9.40 % 5.79 % 3.98 % 5.18 % 5.89 % 2.94 % 15.82%
  YoY % -24.47% 62.35% 45.48% -23.17% -12.05% 100.34% -
  Horiz. % 241.50% 319.73% 196.94% 135.37% 176.19% 200.34% 100.00%
ROE 3.40 % 4.66 % 2.72 % 1.94 % 2.73 % 2.84 % 2.36 % 6.27%
  YoY % -27.04% 71.32% 40.21% -28.94% -3.87% 20.34% -
  Horiz. % 144.07% 197.46% 115.25% 82.20% 115.68% 120.34% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 17.90 17.44 15.37 15.08 15.83 32.27 53.09 -16.57%
  YoY % 2.64% 13.47% 1.92% -4.74% -50.95% -39.22% -
  Horiz. % 33.72% 32.85% 28.95% 28.40% 29.82% 60.78% 100.00%
EPS 1.27 1.64 0.89 0.60 0.82 1.90 1.56 -3.37%
  YoY % -22.56% 84.27% 48.33% -26.83% -56.84% 21.79% -
  Horiz. % 81.41% 105.13% 57.05% 38.46% 52.56% 121.79% 100.00%
DPS 0.00 0.00 1.00 1.00 1.00 0.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 50.00% 50.00% 0.00% 100.00%
NAPS 0.3740 0.3520 0.3270 0.3090 0.3000 0.6700 0.6600 -9.03%
  YoY % 6.25% 7.65% 5.83% 3.00% -55.22% 1.52% -
  Horiz. % 56.67% 53.33% 49.55% 46.82% 45.45% 101.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 13.93 13.60 11.96 11.81 12.30 10.80 14.78 -0.98%
  YoY % 2.43% 13.71% 1.27% -3.98% 13.89% -26.93% -
  Horiz. % 94.25% 92.02% 80.92% 79.91% 83.22% 73.07% 100.00%
EPS 0.99 1.28 0.69 0.47 0.64 0.64 0.43 14.90%
  YoY % -22.66% 85.51% 46.81% -26.56% 0.00% 48.84% -
  Horiz. % 230.23% 297.67% 160.47% 109.30% 148.84% 148.84% 100.00%
DPS 0.00 0.00 0.78 0.78 0.78 0.00 0.56 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 139.29% 139.29% 139.29% 0.00% 100.00%
NAPS 0.2912 0.2745 0.2546 0.2421 0.2330 0.2243 0.1837 7.98%
  YoY % 6.08% 7.82% 5.16% 3.91% 3.88% 22.10% -
  Horiz. % 158.52% 149.43% 138.60% 131.79% 126.84% 122.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.6400 0.4000 0.3700 0.3400 0.5000 0.5400 0.4700 -
P/RPS 3.58 2.29 2.41 2.26 3.16 1.67 0.89 26.10%
  YoY % 56.33% -4.98% 6.64% -28.48% 89.22% 87.64% -
  Horiz. % 402.25% 257.30% 270.79% 253.93% 355.06% 187.64% 100.00%
P/EPS 50.39 24.39 41.57 56.67 60.98 28.42 30.13 8.94%
  YoY % 106.60% -41.33% -26.65% -7.07% 114.57% -5.68% -
  Horiz. % 167.24% 80.95% 137.97% 188.08% 202.39% 94.32% 100.00%
EY 1.98 4.10 2.41 1.76 1.64 3.52 3.32 -8.25%
  YoY % -51.71% 70.12% 36.93% 7.32% -53.41% 6.02% -
  Horiz. % 59.64% 123.49% 72.59% 53.01% 49.40% 106.02% 100.00%
DY 0.00 0.00 2.70 2.94 2.00 0.00 4.26 -
  YoY % 0.00% 0.00% -8.16% 47.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 63.38% 69.01% 46.95% 0.00% 100.00%
P/NAPS 1.71 1.14 1.13 1.10 1.67 0.81 0.71 15.77%
  YoY % 50.00% 0.88% 2.73% -34.13% 106.17% 14.08% -
  Horiz. % 240.85% 160.56% 159.15% 154.93% 235.21% 114.08% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 07/11/14 15/11/13 09/11/12 25/11/11 24/11/10 18/11/09 18/11/08 -
Price 0.7400 0.4000 0.3700 0.3700 0.6000 0.5200 0.4400 -
P/RPS 4.14 2.29 2.41 2.45 3.79 1.61 0.83 30.70%
  YoY % 80.79% -4.98% -1.63% -35.36% 135.40% 93.98% -
  Horiz. % 498.80% 275.90% 290.36% 295.18% 456.63% 193.98% 100.00%
P/EPS 58.27 24.39 41.57 61.67 73.17 27.37 28.21 12.85%
  YoY % 138.91% -41.33% -32.59% -15.72% 167.34% -2.98% -
  Horiz. % 206.56% 86.46% 147.36% 218.61% 259.38% 97.02% 100.00%
EY 1.72 4.10 2.41 1.62 1.37 3.65 3.55 -11.37%
  YoY % -58.05% 70.12% 48.77% 18.25% -62.47% 2.82% -
  Horiz. % 48.45% 115.49% 67.89% 45.63% 38.59% 102.82% 100.00%
DY 0.00 0.00 2.70 2.70 1.67 0.00 4.55 -
  YoY % 0.00% 0.00% 0.00% 61.68% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.34% 59.34% 36.70% 0.00% 100.00%
P/NAPS 1.98 1.14 1.13 1.20 2.00 0.78 0.67 19.78%
  YoY % 73.68% 0.88% -5.83% -40.00% 156.41% 16.42% -
  Horiz. % 295.52% 170.15% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
4. Jaks Resources - An excellent joint venture deal with CPECC DK66
5. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers