Highlights

[SLP] YoY Quarter Result on 2012-12-31 [#4]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -25.18%    YoY -     188.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 45,827 40,389 41,243 36,406 37,383 38,008 37,324 3.48%
  YoY % 13.46% -2.07% 13.29% -2.61% -1.64% 1.83% -
  Horiz. % 122.78% 108.21% 110.50% 97.54% 100.16% 101.83% 100.00%
PBT 8,517 4,452 3,121 2,589 2,242 2,128 171 91.76%
  YoY % 91.31% 42.65% 20.55% 15.48% 5.36% 1,144.44% -
  Horiz. % 4,980.70% 2,603.51% 1,825.15% 1,514.04% 1,311.11% 1,244.44% 100.00%
Tax -1,524 -472 -871 -950 -1,686 -81 -119 52.93%
  YoY % -222.88% 45.81% 8.32% 43.65% -1,981.48% 31.93% -
  Horiz. % 1,280.67% 396.64% 731.93% 798.32% 1,416.81% 68.07% 100.00%
NP 6,993 3,980 2,250 1,639 556 2,047 52 126.26%
  YoY % 75.70% 76.89% 37.28% 194.78% -72.84% 3,836.54% -
  Horiz. % 13,448.08% 7,653.85% 4,326.92% 3,151.92% 1,069.23% 3,936.54% 100.00%
NP to SH 7,029 3,951 2,260 1,643 570 2,057 52 126.46%
  YoY % 77.90% 74.82% 37.55% 188.25% -72.29% 3,855.77% -
  Horiz. % 13,517.31% 7,598.08% 4,346.15% 3,159.62% 1,096.15% 3,955.77% 100.00%
Tax Rate 17.89 % 10.60 % 27.91 % 36.69 % 75.20 % 3.81 % 69.59 % -20.25%
  YoY % 68.77% -62.02% -23.93% -51.21% 1,873.75% -94.53% -
  Horiz. % 25.71% 15.23% 40.11% 52.72% 108.06% 5.47% 100.00%
Total Cost 38,834 36,409 38,993 34,767 36,827 35,961 37,272 0.69%
  YoY % 6.66% -6.63% 12.16% -5.59% 2.41% -3.52% -
  Horiz. % 104.19% 97.68% 104.62% 93.28% 98.81% 96.48% 100.00%
Net Worth 114,252 95,707 89,654 83,394 78,892 76,040 70,719 8.32%
  YoY % 19.38% 6.75% 7.51% 5.71% 3.75% 7.52% -
  Horiz. % 161.56% 135.33% 126.77% 117.92% 111.56% 107.52% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,725 2,454 2,483 2,489 2,488 2,484 - -
  YoY % 51.82% -1.19% -0.24% 0.03% 0.15% 0.00% -
  Horiz. % 149.92% 98.75% 99.94% 100.18% 100.15% 100.00% -
Div Payout % 53.00 % 62.11 % 109.89 % 151.52 % 436.62 % 120.81 % - % -
  YoY % -14.67% -43.48% -27.47% -65.30% 261.41% 0.00% -
  Horiz. % 43.87% 51.41% 90.96% 125.42% 361.41% 100.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 114,252 95,707 89,654 83,394 78,892 76,040 70,719 8.32%
  YoY % 19.38% 6.75% 7.51% 5.71% 3.75% 7.52% -
  Horiz. % 161.56% 135.33% 126.77% 117.92% 111.56% 107.52% 100.00%
NOSH 248,374 245,403 248,351 248,939 248,873 248,499 103,999 15.61%
  YoY % 1.21% -1.19% -0.24% 0.03% 0.15% 138.94% -
  Horiz. % 238.82% 235.97% 238.80% 239.36% 239.30% 238.94% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 15.26 % 9.85 % 5.46 % 4.50 % 1.49 % 5.39 % 0.14 % 118.48%
  YoY % 54.92% 80.40% 21.33% 202.01% -72.36% 3,750.00% -
  Horiz. % 10,900.00% 7,035.71% 3,900.00% 3,214.29% 1,064.29% 3,850.00% 100.00%
ROE 6.15 % 4.13 % 2.52 % 1.97 % 0.72 % 2.71 % 0.07 % 110.77%
  YoY % 48.91% 63.89% 27.92% 173.61% -73.43% 3,771.43% -
  Horiz. % 8,785.71% 5,900.00% 3,600.00% 2,814.29% 1,028.57% 3,871.43% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.45 16.46 16.61 14.62 15.02 15.29 35.89 -10.49%
  YoY % 12.09% -0.90% 13.61% -2.66% -1.77% -57.40% -
  Horiz. % 51.41% 45.86% 46.28% 40.74% 41.85% 42.60% 100.00%
EPS 2.83 1.61 0.91 0.66 0.22 0.83 0.05 95.89%
  YoY % 75.78% 76.92% 37.88% 200.00% -73.49% 1,560.00% -
  Horiz. % 5,660.00% 3,220.00% 1,820.00% 1,320.00% 440.00% 1,660.00% 100.00%
DPS 1.50 1.00 1.00 1.00 1.00 1.00 0.00 -
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.4600 0.3900 0.3610 0.3350 0.3170 0.3060 0.6800 -6.30%
  YoY % 17.95% 8.03% 7.76% 5.68% 3.59% -55.00% -
  Horiz. % 67.65% 57.35% 53.09% 49.26% 46.62% 45.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.46 12.74 13.01 11.49 11.79 11.99 11.78 3.47%
  YoY % 13.50% -2.08% 13.23% -2.54% -1.67% 1.78% -
  Horiz. % 122.75% 108.15% 110.44% 97.54% 100.08% 101.78% 100.00%
EPS 2.22 1.25 0.71 0.52 0.18 0.65 0.02 119.14%
  YoY % 77.60% 76.06% 36.54% 188.89% -72.31% 3,150.00% -
  Horiz. % 11,100.00% 6,250.00% 3,550.00% 2,600.00% 900.00% 3,250.00% 100.00%
DPS 1.18 0.77 0.78 0.79 0.79 0.78 0.00 -
  YoY % 53.25% -1.28% -1.27% 0.00% 1.28% 0.00% -
  Horiz. % 151.28% 98.72% 100.00% 101.28% 101.28% 100.00% -
NAPS 0.3605 0.3020 0.2829 0.2631 0.2489 0.2399 0.2231 8.32%
  YoY % 19.37% 6.75% 7.53% 5.71% 3.75% 7.53% -
  Horiz. % 161.59% 135.37% 126.80% 117.93% 111.56% 107.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.9000 0.5900 0.4300 0.3800 0.3800 0.5000 0.5700 -
P/RPS 10.30 3.58 2.59 2.60 2.53 3.27 1.59 36.51%
  YoY % 187.71% 38.22% -0.38% 2.77% -22.63% 105.66% -
  Horiz. % 647.80% 225.16% 162.89% 163.52% 159.12% 205.66% 100.00%
P/EPS 67.14 36.65 47.25 57.58 165.92 60.40 1,140.00 -37.61%
  YoY % 83.19% -22.43% -17.94% -65.30% 174.70% -94.70% -
  Horiz. % 5.89% 3.21% 4.14% 5.05% 14.55% 5.30% 100.00%
EY 1.49 2.73 2.12 1.74 0.60 1.66 0.09 59.61%
  YoY % -45.42% 28.77% 21.84% 190.00% -63.86% 1,744.44% -
  Horiz. % 1,655.56% 3,033.33% 2,355.56% 1,933.33% 666.67% 1,844.44% 100.00%
DY 0.79 1.69 2.33 2.63 2.63 2.00 0.00 -
  YoY % -53.25% -27.47% -11.41% 0.00% 31.50% 0.00% -
  Horiz. % 39.50% 84.50% 116.50% 131.50% 131.50% 100.00% -
P/NAPS 4.13 1.51 1.19 1.13 1.20 1.63 0.84 30.38%
  YoY % 173.51% 26.89% 5.31% -5.83% -26.38% 94.05% -
  Horiz. % 491.67% 179.76% 141.67% 134.52% 142.86% 194.05% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 24/02/15 25/02/14 27/02/13 27/02/12 28/02/11 25/02/10 -
Price 2.2200 0.7000 0.4550 0.3600 0.4000 0.3800 0.5900 -
P/RPS 12.03 4.25 2.74 2.46 2.66 2.48 1.64 39.37%
  YoY % 183.06% 55.11% 11.38% -7.52% 7.26% 51.22% -
  Horiz. % 733.54% 259.15% 167.07% 150.00% 162.20% 151.22% 100.00%
P/EPS 78.45 43.48 50.00 54.55 174.65 45.91 1,180.00 -36.34%
  YoY % 80.43% -13.04% -8.34% -68.77% 280.42% -96.11% -
  Horiz. % 6.65% 3.68% 4.24% 4.62% 14.80% 3.89% 100.00%
EY 1.27 2.30 2.00 1.83 0.57 2.18 0.08 58.50%
  YoY % -44.78% 15.00% 9.29% 221.05% -73.85% 2,625.00% -
  Horiz. % 1,587.50% 2,875.00% 2,500.00% 2,287.50% 712.50% 2,725.00% 100.00%
DY 0.68 1.43 2.20 2.78 2.50 2.63 0.00 -
  YoY % -52.45% -35.00% -20.86% 11.20% -4.94% 0.00% -
  Horiz. % 25.86% 54.37% 83.65% 105.70% 95.06% 100.00% -
P/NAPS 4.83 1.79 1.26 1.07 1.26 1.24 0.87 33.05%
  YoY % 169.83% 42.06% 17.76% -15.08% 1.61% 42.53% -
  Horiz. % 555.17% 205.75% 144.83% 122.99% 144.83% 142.53% 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.
 


 

215  306  544  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.285-0.12 
 EKOVEST 0.825-0.02 
 DRBHCOM 2.57-0.38 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 IWCITY 0.93-0.02 
 KNM 0.35-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers