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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS