Highlights

[SLP] YoY Quarter Result on 2012-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 09-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -22.24%    YoY -     47.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 42,661 44,160 43,103 37,923 37,437 38,973 34,242 3.73%
  YoY % -3.39% 2.45% 13.66% 1.30% -3.94% 13.82% -
  Horiz. % 124.59% 128.96% 125.88% 110.75% 109.33% 113.82% 100.00%
PBT 11,637 4,069 5,064 2,970 1,441 2,157 2,376 30.30%
  YoY % 185.99% -19.65% 70.51% 106.11% -33.19% -9.22% -
  Horiz. % 489.77% 171.25% 213.13% 125.00% 60.65% 90.78% 100.00%
Tax -2,246 -935 -1,011 -774 49 -138 -360 35.66%
  YoY % -140.21% 7.52% -30.62% -1,679.59% 135.51% 61.67% -
  Horiz. % 623.89% 259.72% 280.83% 215.00% -13.61% 38.33% 100.00%
NP 9,391 3,134 4,053 2,196 1,490 2,019 2,016 29.22%
  YoY % 199.65% -22.67% 84.56% 47.38% -26.20% 0.15% -
  Horiz. % 465.82% 155.46% 201.04% 108.93% 73.91% 100.15% 100.00%
NP to SH 9,391 3,134 4,053 2,196 1,490 2,019 2,016 29.22%
  YoY % 199.65% -22.67% 84.56% 47.38% -26.20% 0.15% -
  Horiz. % 465.82% 155.46% 201.04% 108.93% 73.91% 100.15% 100.00%
Tax Rate 19.30 % 22.98 % 19.96 % 26.06 % -3.40 % 6.40 % 15.15 % 4.12%
  YoY % -16.01% 15.13% -23.41% 866.47% -153.12% -57.76% -
  Horiz. % 127.39% 151.68% 131.75% 172.01% -22.44% 42.24% 100.00%
Total Cost 33,270 41,026 39,050 35,727 35,947 36,954 32,226 0.53%
  YoY % -18.91% 5.06% 9.30% -0.61% -2.73% 14.67% -
  Horiz. % 103.24% 127.31% 121.18% 110.86% 111.55% 114.67% 100.00%
Net Worth 110,467 92,292 86,991 80,684 76,734 73,865 71,090 7.62%
  YoY % 19.69% 6.09% 7.82% 5.15% 3.88% 3.90% -
  Horiz. % 155.39% 129.82% 122.37% 113.50% 107.94% 103.90% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 3,706 - - 2,467 2,483 2,462 - -
  YoY % 0.00% 0.00% 0.00% -0.64% 0.86% 0.00% -
  Horiz. % 150.56% 0.00% 0.00% 100.21% 100.86% 100.00% -
Div Payout % 39.47 % - % - % 112.36 % 166.67 % 121.95 % - % -
  YoY % 0.00% 0.00% 0.00% -32.59% 36.67% 0.00% -
  Horiz. % 32.37% 0.00% 0.00% 92.14% 136.67% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 110,467 92,292 86,991 80,684 76,734 73,865 71,090 7.62%
  YoY % 19.69% 6.09% 7.82% 5.15% 3.88% 3.90% -
  Horiz. % 155.39% 129.82% 122.37% 113.50% 107.94% 103.90% 100.00%
NOSH 247,131 246,771 247,134 246,741 248,333 246,219 106,105 15.13%
  YoY % 0.15% -0.15% 0.16% -0.64% 0.86% 132.05% -
  Horiz. % 232.91% 232.57% 232.91% 232.54% 234.04% 232.05% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 22.01 % 7.10 % 9.40 % 5.79 % 3.98 % 5.18 % 5.89 % 24.56%
  YoY % 210.00% -24.47% 62.35% 45.48% -23.17% -12.05% -
  Horiz. % 373.68% 120.54% 159.59% 98.30% 67.57% 87.95% 100.00%
ROE 8.50 % 3.40 % 4.66 % 2.72 % 1.94 % 2.73 % 2.84 % 20.04%
  YoY % 150.00% -27.04% 71.32% 40.21% -28.94% -3.87% -
  Horiz. % 299.30% 119.72% 164.08% 95.77% 68.31% 96.13% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 17.26 17.90 17.44 15.37 15.08 15.83 32.27 -9.90%
  YoY % -3.58% 2.64% 13.47% 1.92% -4.74% -50.95% -
  Horiz. % 53.49% 55.47% 54.04% 47.63% 46.73% 49.05% 100.00%
EPS 3.80 1.27 1.64 0.89 0.60 0.82 1.90 12.24%
  YoY % 199.21% -22.56% 84.27% 48.33% -26.83% -56.84% -
  Horiz. % 200.00% 66.84% 86.32% 46.84% 31.58% 43.16% 100.00%
DPS 1.50 0.00 0.00 1.00 1.00 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 0.4470 0.3740 0.3520 0.3270 0.3090 0.3000 0.6700 -6.52%
  YoY % 19.52% 6.25% 7.65% 5.83% 3.00% -55.22% -
  Horiz. % 66.72% 55.82% 52.54% 48.81% 46.12% 44.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,292
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.46 13.93 13.60 11.96 11.81 12.30 10.80 3.74%
  YoY % -3.37% 2.43% 13.71% 1.27% -3.98% 13.89% -
  Horiz. % 124.63% 128.98% 125.93% 110.74% 109.35% 113.89% 100.00%
EPS 2.96 0.99 1.28 0.69 0.47 0.64 0.64 29.06%
  YoY % 198.99% -22.66% 85.51% 46.81% -26.56% 0.00% -
  Horiz. % 462.50% 154.69% 200.00% 107.81% 73.44% 100.00% 100.00%
DPS 1.17 0.00 0.00 0.78 0.78 0.78 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 0.3485 0.2912 0.2745 0.2546 0.2421 0.2330 0.2243 7.62%
  YoY % 19.68% 6.08% 7.82% 5.16% 3.91% 3.88% -
  Horiz. % 155.37% 129.83% 122.38% 113.51% 107.94% 103.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.6700 0.6400 0.4000 0.3700 0.3400 0.5000 0.5400 -
P/RPS 9.67 3.58 2.29 2.41 2.26 3.16 1.67 33.99%
  YoY % 170.11% 56.33% -4.98% 6.64% -28.48% 89.22% -
  Horiz. % 579.04% 214.37% 137.13% 144.31% 135.33% 189.22% 100.00%
P/EPS 43.95 50.39 24.39 41.57 56.67 60.98 28.42 7.53%
  YoY % -12.78% 106.60% -41.33% -26.65% -7.07% 114.57% -
  Horiz. % 154.64% 177.30% 85.82% 146.27% 199.40% 214.57% 100.00%
EY 2.28 1.98 4.10 2.41 1.76 1.64 3.52 -6.98%
  YoY % 15.15% -51.71% 70.12% 36.93% 7.32% -53.41% -
  Horiz. % 64.77% 56.25% 116.48% 68.47% 50.00% 46.59% 100.00%
DY 0.90 0.00 0.00 2.70 2.94 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -8.16% 47.00% 0.00% -
  Horiz. % 45.00% 0.00% 0.00% 135.00% 147.00% 100.00% -
P/NAPS 3.74 1.71 1.14 1.13 1.10 1.67 0.81 29.03%
  YoY % 118.71% 50.00% 0.88% 2.73% -34.13% 106.17% -
  Horiz. % 461.73% 211.11% 140.74% 139.51% 135.80% 206.17% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 06/11/15 07/11/14 15/11/13 09/11/12 25/11/11 24/11/10 18/11/09 -
Price 1.8600 0.7400 0.4000 0.3700 0.3700 0.6000 0.5200 -
P/RPS 10.77 4.14 2.29 2.41 2.45 3.79 1.61 37.25%
  YoY % 160.14% 80.79% -4.98% -1.63% -35.36% 135.40% -
  Horiz. % 668.94% 257.14% 142.24% 149.69% 152.17% 235.40% 100.00%
P/EPS 48.95 58.27 24.39 41.57 61.67 73.17 27.37 10.17%
  YoY % -15.99% 138.91% -41.33% -32.59% -15.72% 167.34% -
  Horiz. % 178.85% 212.90% 89.11% 151.88% 225.32% 267.34% 100.00%
EY 2.04 1.72 4.10 2.41 1.62 1.37 3.65 -9.24%
  YoY % 18.60% -58.05% 70.12% 48.77% 18.25% -62.47% -
  Horiz. % 55.89% 47.12% 112.33% 66.03% 44.38% 37.53% 100.00%
DY 0.81 0.00 0.00 2.70 2.70 1.67 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 61.68% 0.00% -
  Horiz. % 48.50% 0.00% 0.00% 161.68% 161.68% 100.00% -
P/NAPS 4.16 1.98 1.14 1.13 1.20 2.00 0.78 32.16%
  YoY % 110.10% 73.68% 0.88% -5.83% -40.00% 156.41% -
  Horiz. % 533.33% 253.85% 146.15% 144.87% 153.85% 256.41% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers