Highlights

[SLP] YoY Quarter Result on 2013-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     74.02%    YoY -     84.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 40,965 42,661 44,160 43,103 37,923 37,437 38,973 0.83%
  YoY % -3.98% -3.39% 2.45% 13.66% 1.30% -3.94% -
  Horiz. % 105.11% 109.46% 113.31% 110.60% 97.31% 96.06% 100.00%
PBT 6,929 11,637 4,069 5,064 2,970 1,441 2,157 21.45%
  YoY % -40.46% 185.99% -19.65% 70.51% 106.11% -33.19% -
  Horiz. % 321.23% 539.50% 188.64% 234.77% 137.69% 66.81% 100.00%
Tax -725 -2,246 -935 -1,011 -774 49 -138 31.82%
  YoY % 67.72% -140.21% 7.52% -30.62% -1,679.59% 135.51% -
  Horiz. % 525.36% 1,627.54% 677.54% 732.61% 560.87% -35.51% 100.00%
NP 6,204 9,391 3,134 4,053 2,196 1,490 2,019 20.55%
  YoY % -33.94% 199.65% -22.67% 84.56% 47.38% -26.20% -
  Horiz. % 307.28% 465.13% 155.23% 200.74% 108.77% 73.80% 100.00%
NP to SH 6,204 9,391 3,134 4,053 2,196 1,490 2,019 20.55%
  YoY % -33.94% 199.65% -22.67% 84.56% 47.38% -26.20% -
  Horiz. % 307.28% 465.13% 155.23% 200.74% 108.77% 73.80% 100.00%
Tax Rate 10.46 % 19.30 % 22.98 % 19.96 % 26.06 % -3.40 % 6.40 % 8.52%
  YoY % -45.80% -16.01% 15.13% -23.41% 866.47% -153.12% -
  Horiz. % 163.44% 301.56% 359.06% 311.88% 407.19% -53.12% 100.00%
Total Cost 34,761 33,270 41,026 39,050 35,727 35,947 36,954 -1.01%
  YoY % 4.48% -18.91% 5.06% 9.30% -0.61% -2.73% -
  Horiz. % 94.07% 90.03% 111.02% 105.67% 96.68% 97.27% 100.00%
Net Worth 123,585 110,467 92,292 86,991 80,684 76,734 73,865 8.95%
  YoY % 11.87% 19.69% 6.09% 7.82% 5.15% 3.88% -
  Horiz. % 167.31% 149.55% 124.95% 117.77% 109.23% 103.88% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 3,707 3,706 - - 2,467 2,483 2,462 7.05%
  YoY % 0.02% 0.00% 0.00% 0.00% -0.64% 0.86% -
  Horiz. % 150.58% 150.56% 0.00% 0.00% 100.21% 100.86% 100.00%
Div Payout % 59.76 % 39.47 % - % - % 112.36 % 166.67 % 121.95 % -11.20%
  YoY % 51.41% 0.00% 0.00% 0.00% -32.59% 36.67% -
  Horiz. % 49.00% 32.37% 0.00% 0.00% 92.14% 136.67% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 123,585 110,467 92,292 86,991 80,684 76,734 73,865 8.95%
  YoY % 11.87% 19.69% 6.09% 7.82% 5.15% 3.88% -
  Horiz. % 167.31% 149.55% 124.95% 117.77% 109.23% 103.88% 100.00%
NOSH 247,171 247,131 246,771 247,134 246,741 248,333 246,219 0.06%
  YoY % 0.02% 0.15% -0.15% 0.16% -0.64% 0.86% -
  Horiz. % 100.39% 100.37% 100.22% 100.37% 100.21% 100.86% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 15.14 % 22.01 % 7.10 % 9.40 % 5.79 % 3.98 % 5.18 % 19.55%
  YoY % -31.21% 210.00% -24.47% 62.35% 45.48% -23.17% -
  Horiz. % 292.28% 424.90% 137.07% 181.47% 111.78% 76.83% 100.00%
ROE 5.02 % 8.50 % 3.40 % 4.66 % 2.72 % 1.94 % 2.73 % 10.68%
  YoY % -40.94% 150.00% -27.04% 71.32% 40.21% -28.94% -
  Horiz. % 183.88% 311.36% 124.54% 170.70% 99.63% 71.06% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.57 17.26 17.90 17.44 15.37 15.08 15.83 0.76%
  YoY % -4.00% -3.58% 2.64% 13.47% 1.92% -4.74% -
  Horiz. % 104.67% 109.03% 113.08% 110.17% 97.09% 95.26% 100.00%
EPS 2.51 3.80 1.27 1.64 0.89 0.60 0.82 20.48%
  YoY % -33.95% 199.21% -22.56% 84.27% 48.33% -26.83% -
  Horiz. % 306.10% 463.41% 154.88% 200.00% 108.54% 73.17% 100.00%
DPS 1.50 1.50 0.00 0.00 1.00 1.00 1.00 6.98%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.5000 0.4470 0.3740 0.3520 0.3270 0.3090 0.3000 8.88%
  YoY % 11.86% 19.52% 6.25% 7.65% 5.83% 3.00% -
  Horiz. % 166.67% 149.00% 124.67% 117.33% 109.00% 103.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.92 13.46 13.93 13.60 11.96 11.81 12.30 0.82%
  YoY % -4.01% -3.37% 2.43% 13.71% 1.27% -3.98% -
  Horiz. % 105.04% 109.43% 113.25% 110.57% 97.24% 96.02% 100.00%
EPS 1.96 2.96 0.99 1.28 0.69 0.47 0.64 20.49%
  YoY % -33.78% 198.99% -22.66% 85.51% 46.81% -26.56% -
  Horiz. % 306.25% 462.50% 154.69% 200.00% 107.81% 73.44% 100.00%
DPS 1.17 1.17 0.00 0.00 0.78 0.78 0.78 6.98%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.3899 0.3485 0.2912 0.2745 0.2546 0.2421 0.2330 8.95%
  YoY % 11.88% 19.68% 6.08% 7.82% 5.16% 3.91% -
  Horiz. % 167.34% 149.57% 124.98% 117.81% 109.27% 103.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.3400 1.6700 0.6400 0.4000 0.3700 0.3400 0.5000 -
P/RPS 14.12 9.67 3.58 2.29 2.41 2.26 3.16 28.31%
  YoY % 46.02% 170.11% 56.33% -4.98% 6.64% -28.48% -
  Horiz. % 446.84% 306.01% 113.29% 72.47% 76.27% 71.52% 100.00%
P/EPS 93.23 43.95 50.39 24.39 41.57 56.67 60.98 7.32%
  YoY % 112.13% -12.78% 106.60% -41.33% -26.65% -7.07% -
  Horiz. % 152.89% 72.07% 82.63% 40.00% 68.17% 92.93% 100.00%
EY 1.07 2.28 1.98 4.10 2.41 1.76 1.64 -6.86%
  YoY % -53.07% 15.15% -51.71% 70.12% 36.93% 7.32% -
  Horiz. % 65.24% 139.02% 120.73% 250.00% 146.95% 107.32% 100.00%
DY 0.64 0.90 0.00 0.00 2.70 2.94 2.00 -17.28%
  YoY % -28.89% 0.00% 0.00% 0.00% -8.16% 47.00% -
  Horiz. % 32.00% 45.00% 0.00% 0.00% 135.00% 147.00% 100.00%
P/NAPS 4.68 3.74 1.71 1.14 1.13 1.10 1.67 18.72%
  YoY % 25.13% 118.71% 50.00% 0.88% 2.73% -34.13% -
  Horiz. % 280.24% 223.95% 102.40% 68.26% 67.66% 65.87% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 04/11/16 06/11/15 07/11/14 15/11/13 09/11/12 25/11/11 24/11/10 -
Price 2.3900 1.8600 0.7400 0.4000 0.3700 0.3700 0.6000 -
P/RPS 14.42 10.77 4.14 2.29 2.41 2.45 3.79 24.92%
  YoY % 33.89% 160.14% 80.79% -4.98% -1.63% -35.36% -
  Horiz. % 380.47% 284.17% 109.23% 60.42% 63.59% 64.64% 100.00%
P/EPS 95.22 48.95 58.27 24.39 41.57 61.67 73.17 4.48%
  YoY % 94.53% -15.99% 138.91% -41.33% -32.59% -15.72% -
  Horiz. % 130.14% 66.90% 79.64% 33.33% 56.81% 84.28% 100.00%
EY 1.05 2.04 1.72 4.10 2.41 1.62 1.37 -4.33%
  YoY % -48.53% 18.60% -58.05% 70.12% 48.77% 18.25% -
  Horiz. % 76.64% 148.91% 125.55% 299.27% 175.91% 118.25% 100.00%
DY 0.63 0.81 0.00 0.00 2.70 2.70 1.67 -14.98%
  YoY % -22.22% 0.00% 0.00% 0.00% 0.00% 61.68% -
  Horiz. % 37.72% 48.50% 0.00% 0.00% 161.68% 161.68% 100.00%
P/NAPS 4.78 4.16 1.98 1.14 1.13 1.20 2.00 15.61%
  YoY % 14.90% 110.10% 73.68% 0.88% -5.83% -40.00% -
  Horiz. % 239.00% 208.00% 99.00% 57.00% 56.50% 60.00% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers