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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
6. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
7. Lay Hong to be the best performing stock in 2H19 Herbert
8. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
Partners & Brokers