Highlights

[SLP] YoY Quarter Result on 2011-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     10.94%    YoY -     -47.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 44,454 38,089 38,344 38,344 38,382 28,523 48,030 -1.28%
  YoY % 16.71% -0.67% 0.00% -0.10% 34.57% -40.61% -
  Horiz. % 92.55% 79.30% 79.83% 79.83% 79.91% 59.39% 100.00%
PBT 3,417 3,305 3,229 2,668 4,843 3,650 2,104 8.41%
  YoY % 3.39% 2.35% 21.03% -44.91% 32.68% 73.48% -
  Horiz. % 162.40% 157.08% 153.47% 126.81% 230.18% 173.48% 100.00%
Tax -884 -706 -450 -386 -501 -300 -103 43.06%
  YoY % -25.21% -56.89% -16.58% 22.95% -67.00% -191.26% -
  Horiz. % 858.25% 685.44% 436.89% 374.76% 486.41% 291.26% 100.00%
NP 2,533 2,599 2,779 2,282 4,342 3,350 2,001 4.01%
  YoY % -2.54% -6.48% 21.78% -47.44% 29.61% 67.42% -
  Horiz. % 126.59% 129.89% 138.88% 114.04% 216.99% 167.42% 100.00%
NP to SH 2,533 2,599 2,779 2,282 4,342 3,350 2,001 4.01%
  YoY % -2.54% -6.48% 21.78% -47.44% 29.61% 67.42% -
  Horiz. % 126.59% 129.89% 138.88% 114.04% 216.99% 167.42% 100.00%
Tax Rate 25.87 % 21.36 % 13.94 % 14.47 % 10.34 % 8.22 % 4.90 % 31.94%
  YoY % 21.11% 53.23% -3.66% 39.94% 25.79% 67.76% -
  Horiz. % 527.96% 435.92% 284.49% 295.31% 211.02% 167.76% 100.00%
Total Cost 41,921 35,490 35,565 36,062 34,040 25,173 46,029 -1.55%
  YoY % 18.12% -0.21% -1.38% 5.94% 35.22% -45.31% -
  Horiz. % 91.08% 77.10% 77.27% 78.35% 73.95% 54.69% 100.00%
Net Worth 92,131 85,643 81,136 78,133 180,094 73,148 55,821 8.71%
  YoY % 7.58% 5.55% 3.84% -56.62% 146.20% 31.04% -
  Horiz. % 165.05% 153.42% 145.35% 139.97% 322.62% 131.04% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 92,131 85,643 81,136 78,133 180,094 73,148 55,821 8.71%
  YoY % 7.58% 5.55% 3.84% -56.62% 146.20% 31.04% -
  Horiz. % 165.05% 153.42% 145.35% 139.97% 322.62% 131.04% 100.00%
NOSH 248,333 247,523 248,124 248,043 246,704 106,012 85,879 19.35%
  YoY % 0.33% -0.24% 0.03% 0.54% 132.71% 23.44% -
  Horiz. % 289.16% 288.22% 288.92% 288.83% 287.27% 123.44% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.70 % 6.82 % 7.25 % 5.95 % 11.31 % 11.74 % 4.17 % 5.34%
  YoY % -16.42% -5.93% 21.85% -47.39% -3.66% 181.53% -
  Horiz. % 136.69% 163.55% 173.86% 142.69% 271.22% 281.53% 100.00%
ROE 2.75 % 3.03 % 3.43 % 2.92 % 2.41 % 4.58 % 3.58 % -4.30%
  YoY % -9.24% -11.66% 17.47% 21.16% -47.38% 27.93% -
  Horiz. % 76.82% 84.64% 95.81% 81.56% 67.32% 127.93% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 17.90 15.39 15.45 15.46 15.56 26.91 55.93 -17.29%
  YoY % 16.31% -0.39% -0.06% -0.64% -42.18% -51.89% -
  Horiz. % 32.00% 27.52% 27.62% 27.64% 27.82% 48.11% 100.00%
EPS 1.02 1.05 1.12 0.92 1.76 3.16 2.33 -12.86%
  YoY % -2.86% -6.25% 21.74% -47.73% -44.30% 35.62% -
  Horiz. % 43.78% 45.06% 48.07% 39.48% 75.54% 135.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3710 0.3460 0.3270 0.3150 0.7300 0.6900 0.6500 -8.92%
  YoY % 7.23% 5.81% 3.81% -56.85% 5.80% 6.15% -
  Horiz. % 57.08% 53.23% 50.31% 48.46% 112.31% 106.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 14.03 12.02 12.10 12.10 12.11 9.00 15.15 -1.27%
  YoY % 16.72% -0.66% 0.00% -0.08% 34.56% -40.59% -
  Horiz. % 92.61% 79.34% 79.87% 79.87% 79.93% 59.41% 100.00%
EPS 0.80 0.82 0.88 0.72 1.37 1.06 0.63 4.06%
  YoY % -2.44% -6.82% 22.22% -47.45% 29.25% 68.25% -
  Horiz. % 126.98% 130.16% 139.68% 114.29% 217.46% 168.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2907 0.2702 0.2560 0.2465 0.5682 0.2308 0.1761 8.71%
  YoY % 7.59% 5.55% 3.85% -56.62% 146.19% 31.06% -
  Horiz. % 165.08% 153.44% 145.37% 139.98% 322.66% 131.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.4500 0.3700 0.3800 0.4000 0.7000 0.4700 0.4400 -
P/RPS 2.51 2.40 2.46 2.59 4.50 1.75 0.79 21.24%
  YoY % 4.58% -2.44% -5.02% -42.44% 157.14% 121.52% -
  Horiz. % 317.72% 303.80% 311.39% 327.85% 569.62% 221.52% 100.00%
P/EPS 44.12 35.24 33.93 43.48 39.77 14.87 18.88 15.19%
  YoY % 25.20% 3.86% -21.96% 9.33% 167.45% -21.24% -
  Horiz. % 233.69% 186.65% 179.71% 230.30% 210.65% 78.76% 100.00%
EY 2.27 2.84 2.95 2.30 2.51 6.72 5.30 -13.17%
  YoY % -20.07% -3.73% 28.26% -8.37% -62.65% 26.79% -
  Horiz. % 42.83% 53.58% 55.66% 43.40% 47.36% 126.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.21 1.07 1.16 1.27 0.96 0.68 0.68 10.08%
  YoY % 13.08% -7.76% -8.66% 32.29% 41.18% 0.00% -
  Horiz. % 177.94% 157.35% 170.59% 186.76% 141.18% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/04/14 27/05/13 25/05/12 25/05/11 18/05/10 28/05/09 16/05/08 -
Price 0.5100 0.3800 0.3600 0.3700 0.7500 0.4400 0.4700 -
P/RPS 2.85 2.47 2.33 2.39 4.82 1.64 0.84 22.57%
  YoY % 15.38% 6.01% -2.51% -50.41% 193.90% 95.24% -
  Horiz. % 339.29% 294.05% 277.38% 284.52% 573.81% 195.24% 100.00%
P/EPS 50.00 36.19 32.14 40.22 42.61 13.92 20.17 16.33%
  YoY % 38.16% 12.60% -20.09% -5.61% 206.11% -30.99% -
  Horiz. % 247.89% 179.42% 159.35% 199.41% 211.25% 69.01% 100.00%
EY 2.00 2.76 3.11 2.49 2.35 7.18 4.96 -14.04%
  YoY % -27.54% -11.25% 24.90% 5.96% -67.27% 44.76% -
  Horiz. % 40.32% 55.65% 62.70% 50.20% 47.38% 144.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.37 1.10 1.10 1.17 1.03 0.64 0.72 11.31%
  YoY % 24.55% 0.00% -5.98% 13.59% 60.94% -11.11% -
  Horiz. % 190.28% 152.78% 152.78% 162.50% 143.06% 88.89% 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  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers