Highlights

[SLP] YoY Quarter Result on 2010-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     1.88%    YoY -     3,855.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 41,243 36,406 37,383 38,008 37,324 43,872 44,815 -1.37%
  YoY % 13.29% -2.61% -1.64% 1.83% -14.93% -2.10% -
  Horiz. % 92.03% 81.24% 83.42% 84.81% 83.28% 97.90% 100.00%
PBT 3,121 2,589 2,242 2,128 171 285 4,818 -6.97%
  YoY % 20.55% 15.48% 5.36% 1,144.44% -40.00% -94.08% -
  Horiz. % 64.78% 53.74% 46.53% 44.17% 3.55% 5.92% 100.00%
Tax -871 -950 -1,686 -81 -119 -541 -206 27.13%
  YoY % 8.32% 43.65% -1,981.48% 31.93% 78.00% -162.62% -
  Horiz. % 422.82% 461.17% 818.45% 39.32% 57.77% 262.62% 100.00%
NP 2,250 1,639 556 2,047 52 -256 4,612 -11.26%
  YoY % 37.28% 194.78% -72.84% 3,836.54% 120.31% -105.55% -
  Horiz. % 48.79% 35.54% 12.06% 44.38% 1.13% -5.55% 100.00%
NP to SH 2,260 1,643 570 2,057 52 -256 4,612 -11.20%
  YoY % 37.55% 188.25% -72.29% 3,855.77% 120.31% -105.55% -
  Horiz. % 49.00% 35.62% 12.36% 44.60% 1.13% -5.55% 100.00%
Tax Rate 27.91 % 36.69 % 75.20 % 3.81 % 69.59 % 189.82 % 4.28 % 36.65%
  YoY % -23.93% -51.21% 1,873.75% -94.53% -63.34% 4,335.05% -
  Horiz. % 652.10% 857.24% 1,757.01% 89.02% 1,625.93% 4,435.05% 100.00%
Total Cost 38,993 34,767 36,827 35,961 37,272 44,128 40,203 -0.51%
  YoY % 12.16% -5.59% 2.41% -3.52% -15.54% 9.76% -
  Horiz. % 96.99% 86.48% 91.60% 89.45% 92.71% 109.76% 100.00%
Net Worth 89,654 83,394 78,892 76,040 70,719 69,333 43,780 12.68%
  YoY % 7.51% 5.71% 3.75% 7.52% 2.00% 58.37% -
  Horiz. % 204.79% 190.49% 180.20% 173.69% 161.53% 158.37% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 2,483 2,489 2,488 2,484 - 2,133 - -
  YoY % -0.24% 0.03% 0.15% 0.00% 0.00% 0.00% -
  Horiz. % 116.41% 116.69% 116.66% 116.48% 0.00% 100.00% -
Div Payout % 109.89 % 151.52 % 436.62 % 120.81 % - % - % - % -
  YoY % -27.47% -65.30% 261.41% 0.00% 0.00% 0.00% -
  Horiz. % 90.96% 125.42% 361.41% 100.00% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 89,654 83,394 78,892 76,040 70,719 69,333 43,780 12.68%
  YoY % 7.51% 5.71% 3.75% 7.52% 2.00% 58.37% -
  Horiz. % 204.79% 190.49% 180.20% 173.69% 161.53% 158.37% 100.00%
NOSH 248,351 248,939 248,873 248,499 103,999 106,666 75,482 21.93%
  YoY % -0.24% 0.03% 0.15% 138.94% -2.50% 41.31% -
  Horiz. % 329.02% 329.80% 329.71% 329.21% 137.78% 141.31% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.46 % 4.50 % 1.49 % 5.39 % 0.14 % -0.58 % 10.29 % -10.01%
  YoY % 21.33% 202.01% -72.36% 3,750.00% 124.14% -105.64% -
  Horiz. % 53.06% 43.73% 14.48% 52.38% 1.36% -5.64% 100.00%
ROE 2.52 % 1.97 % 0.72 % 2.71 % 0.07 % -0.37 % 10.53 % -21.19%
  YoY % 27.92% 173.61% -73.43% 3,771.43% 118.92% -103.51% -
  Horiz. % 23.93% 18.71% 6.84% 25.74% 0.66% -3.51% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 16.61 14.62 15.02 15.29 35.89 41.13 59.37 -19.11%
  YoY % 13.61% -2.66% -1.77% -57.40% -12.74% -30.72% -
  Horiz. % 27.98% 24.63% 25.30% 25.75% 60.45% 69.28% 100.00%
EPS 0.91 0.66 0.22 0.83 0.05 0.24 6.11 -27.17%
  YoY % 37.88% 200.00% -73.49% 1,560.00% -79.17% -96.07% -
  Horiz. % 14.89% 10.80% 3.60% 13.58% 0.82% 3.93% 100.00%
DPS 1.00 1.00 1.00 1.00 0.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 50.00% 0.00% 100.00% -
NAPS 0.3610 0.3350 0.3170 0.3060 0.6800 0.6500 0.5800 -7.59%
  YoY % 7.76% 5.68% 3.59% -55.00% 4.62% 12.07% -
  Horiz. % 62.24% 57.76% 54.66% 52.76% 117.24% 112.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 13.01 11.49 11.79 11.99 11.78 13.84 14.14 -1.38%
  YoY % 13.23% -2.54% -1.67% 1.78% -14.88% -2.12% -
  Horiz. % 92.01% 81.26% 83.38% 84.79% 83.31% 97.88% 100.00%
EPS 0.71 0.52 0.18 0.65 0.02 -0.08 1.46 -11.31%
  YoY % 36.54% 188.89% -72.31% 3,150.00% 125.00% -105.48% -
  Horiz. % 48.63% 35.62% 12.33% 44.52% 1.37% -5.48% 100.00%
DPS 0.78 0.79 0.79 0.78 0.00 0.67 0.00 -
  YoY % -1.27% 0.00% 1.28% 0.00% 0.00% 0.00% -
  Horiz. % 116.42% 117.91% 117.91% 116.42% 0.00% 100.00% -
NAPS 0.2829 0.2631 0.2489 0.2399 0.2231 0.2187 0.1381 12.68%
  YoY % 7.53% 5.71% 3.75% 7.53% 2.01% 58.36% -
  Horiz. % 204.85% 190.51% 180.23% 173.71% 161.55% 158.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 - -
Price 0.4300 0.3800 0.3800 0.5000 0.5700 0.4600 0.0000 -
P/RPS 2.59 2.60 2.53 3.27 1.59 1.12 0.00 -
  YoY % -0.38% 2.77% -22.63% 105.66% 41.96% 0.00% -
  Horiz. % 231.25% 232.14% 225.89% 291.96% 141.96% 100.00% -
P/EPS 47.25 57.58 165.92 60.40 1,140.00 -191.67 0.00 -
  YoY % -17.94% -65.30% 174.70% -94.70% 694.77% 0.00% -
  Horiz. % -24.65% -30.04% -86.57% -31.51% -594.77% 100.00% -
EY 2.12 1.74 0.60 1.66 0.09 -0.52 0.00 -
  YoY % 21.84% 190.00% -63.86% 1,744.44% 117.31% 0.00% -
  Horiz. % -407.69% -334.62% -115.38% -319.23% -17.31% 100.00% -
DY 2.33 2.63 2.63 2.00 0.00 4.35 0.00 -
  YoY % -11.41% 0.00% 31.50% 0.00% 0.00% 0.00% -
  Horiz. % 53.56% 60.46% 60.46% 45.98% 0.00% 100.00% -
P/NAPS 1.19 1.13 1.20 1.63 0.84 0.71 0.00 -
  YoY % 5.31% -5.83% -26.38% 94.05% 18.31% 0.00% -
  Horiz. % 167.61% 159.15% 169.01% 229.58% 118.31% 100.00% -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 27/02/13 27/02/12 28/02/11 25/02/10 27/02/09 - -
Price 0.4550 0.3600 0.4000 0.3800 0.5900 0.4700 0.0000 -
P/RPS 2.74 2.46 2.66 2.48 1.64 1.14 0.00 -
  YoY % 11.38% -7.52% 7.26% 51.22% 43.86% 0.00% -
  Horiz. % 240.35% 215.79% 233.33% 217.54% 143.86% 100.00% -
P/EPS 50.00 54.55 174.65 45.91 1,180.00 -195.83 0.00 -
  YoY % -8.34% -68.77% 280.42% -96.11% 702.56% 0.00% -
  Horiz. % -25.53% -27.86% -89.18% -23.44% -602.56% 100.00% -
EY 2.00 1.83 0.57 2.18 0.08 -0.51 0.00 -
  YoY % 9.29% 221.05% -73.85% 2,625.00% 115.69% 0.00% -
  Horiz. % -392.16% -358.82% -111.76% -427.45% -15.69% 100.00% -
DY 2.20 2.78 2.50 2.63 0.00 4.26 0.00 -
  YoY % -20.86% 11.20% -4.94% 0.00% 0.00% 0.00% -
  Horiz. % 51.64% 65.26% 58.69% 61.74% 0.00% 100.00% -
P/NAPS 1.26 1.07 1.26 1.24 0.87 0.72 0.00 -
  YoY % 17.76% -15.08% 1.61% 42.53% 20.83% 0.00% -
  Horiz. % 175.00% 148.61% 175.00% 172.22% 120.83% 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.
 


FEATURED EVENT
 

1854 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8950.00 
 KOTRA 1.790.00 
 UCREST 0.2750.00 
 PINEAPP 0.300.00 
 PUC 0.1050.00 
 WILLOW 0.480.00 
 IRIS 0.1350.00 
 BTECH 0.2650.00 
 3A 0.860.00 
 M3TECH 0.050.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers