Highlights

[SLP] YoY Quarter Result on 2012-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     387.54%    YoY -     21.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 41,428 44,454 38,089 38,344 38,344 38,382 28,523 6.42%
  YoY % -6.81% 16.71% -0.67% 0.00% -0.10% 34.57% -
  Horiz. % 145.24% 155.85% 133.54% 134.43% 134.43% 134.57% 100.00%
PBT 6,044 3,417 3,305 3,229 2,668 4,843 3,650 8.76%
  YoY % 76.88% 3.39% 2.35% 21.03% -44.91% 32.68% -
  Horiz. % 165.59% 93.62% 90.55% 88.47% 73.10% 132.68% 100.00%
Tax -1,589 -884 -706 -450 -386 -501 -300 32.01%
  YoY % -79.75% -25.21% -56.89% -16.58% 22.95% -67.00% -
  Horiz. % 529.67% 294.67% 235.33% 150.00% 128.67% 167.00% 100.00%
NP 4,455 2,533 2,599 2,779 2,282 4,342 3,350 4.86%
  YoY % 75.88% -2.54% -6.48% 21.78% -47.44% 29.61% -
  Horiz. % 132.99% 75.61% 77.58% 82.96% 68.12% 129.61% 100.00%
NP to SH 4,455 2,533 2,599 2,779 2,282 4,342 3,350 4.86%
  YoY % 75.88% -2.54% -6.48% 21.78% -47.44% 29.61% -
  Horiz. % 132.99% 75.61% 77.58% 82.96% 68.12% 129.61% 100.00%
Tax Rate 26.29 % 25.87 % 21.36 % 13.94 % 14.47 % 10.34 % 8.22 % 21.37%
  YoY % 1.62% 21.11% 53.23% -3.66% 39.94% 25.79% -
  Horiz. % 319.83% 314.72% 259.85% 169.59% 176.03% 125.79% 100.00%
Total Cost 36,973 41,921 35,490 35,565 36,062 34,040 25,173 6.61%
  YoY % -11.80% 18.12% -0.21% -1.38% 5.94% 35.22% -
  Horiz. % 146.88% 166.53% 140.98% 141.28% 143.26% 135.22% 100.00%
Net Worth 98,505 92,131 85,643 81,136 78,133 180,094 73,148 5.08%
  YoY % 6.92% 7.58% 5.55% 3.84% -56.62% 146.20% -
  Horiz. % 134.66% 125.95% 117.08% 110.92% 106.81% 246.20% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 98,505 92,131 85,643 81,136 78,133 180,094 73,148 5.08%
  YoY % 6.92% 7.58% 5.55% 3.84% -56.62% 146.20% -
  Horiz. % 134.66% 125.95% 117.08% 110.92% 106.81% 246.20% 100.00%
NOSH 247,500 248,333 247,523 248,124 248,043 246,704 106,012 15.17%
  YoY % -0.34% 0.33% -0.24% 0.03% 0.54% 132.71% -
  Horiz. % 233.46% 234.25% 233.49% 234.05% 233.98% 232.71% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.75 % 5.70 % 6.82 % 7.25 % 5.95 % 11.31 % 11.74 % -1.46%
  YoY % 88.60% -16.42% -5.93% 21.85% -47.39% -3.66% -
  Horiz. % 91.57% 48.55% 58.09% 61.75% 50.68% 96.34% 100.00%
ROE 4.52 % 2.75 % 3.03 % 3.43 % 2.92 % 2.41 % 4.58 % -0.22%
  YoY % 64.36% -9.24% -11.66% 17.47% 21.16% -47.38% -
  Horiz. % 98.69% 60.04% 66.16% 74.89% 63.76% 52.62% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 16.74 17.90 15.39 15.45 15.46 15.56 26.91 -7.60%
  YoY % -6.48% 16.31% -0.39% -0.06% -0.64% -42.18% -
  Horiz. % 62.21% 66.52% 57.19% 57.41% 57.45% 57.82% 100.00%
EPS 1.80 1.02 1.05 1.12 0.92 1.76 3.16 -8.95%
  YoY % 76.47% -2.86% -6.25% 21.74% -47.73% -44.30% -
  Horiz. % 56.96% 32.28% 33.23% 35.44% 29.11% 55.70% 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 0.3980 0.3710 0.3460 0.3270 0.3150 0.7300 0.6900 -8.76%
  YoY % 7.28% 7.23% 5.81% 3.81% -56.85% 5.80% -
  Horiz. % 57.68% 53.77% 50.14% 47.39% 45.65% 105.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.07 14.03 12.02 12.10 12.10 12.11 9.00 6.41%
  YoY % -6.84% 16.72% -0.66% 0.00% -0.08% 34.56% -
  Horiz. % 145.22% 155.89% 133.56% 134.44% 134.44% 134.56% 100.00%
EPS 1.41 0.80 0.82 0.88 0.72 1.37 1.06 4.87%
  YoY % 76.25% -2.44% -6.82% 22.22% -47.45% 29.25% -
  Horiz. % 133.02% 75.47% 77.36% 83.02% 67.92% 129.25% 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 0.3108 0.2907 0.2702 0.2560 0.2465 0.5682 0.2308 5.08%
  YoY % 6.91% 7.59% 5.55% 3.85% -56.62% 146.19% -
  Horiz. % 134.66% 125.95% 117.07% 110.92% 106.80% 246.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.8200 0.4500 0.3700 0.3800 0.4000 0.7000 0.4700 -
P/RPS 4.90 2.51 2.40 2.46 2.59 4.50 1.75 18.71%
  YoY % 95.22% 4.58% -2.44% -5.02% -42.44% 157.14% -
  Horiz. % 280.00% 143.43% 137.14% 140.57% 148.00% 257.14% 100.00%
P/EPS 45.56 44.12 35.24 33.93 43.48 39.77 14.87 20.51%
  YoY % 3.26% 25.20% 3.86% -21.96% 9.33% 167.45% -
  Horiz. % 306.39% 296.70% 236.99% 228.18% 292.40% 267.45% 100.00%
EY 2.20 2.27 2.84 2.95 2.30 2.51 6.72 -16.97%
  YoY % -3.08% -20.07% -3.73% 28.26% -8.37% -62.65% -
  Horiz. % 32.74% 33.78% 42.26% 43.90% 34.23% 37.35% 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 2.06 1.21 1.07 1.16 1.27 0.96 0.68 20.28%
  YoY % 70.25% 13.08% -7.76% -8.66% 32.29% 41.18% -
  Horiz. % 302.94% 177.94% 157.35% 170.59% 186.76% 141.18% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 11/05/15 29/04/14 27/05/13 25/05/12 25/05/11 18/05/10 28/05/09 -
Price 1.0400 0.5100 0.3800 0.3600 0.3700 0.7500 0.4400 -
P/RPS 6.21 2.85 2.47 2.33 2.39 4.82 1.64 24.83%
  YoY % 117.89% 15.38% 6.01% -2.51% -50.41% 193.90% -
  Horiz. % 378.66% 173.78% 150.61% 142.07% 145.73% 293.90% 100.00%
P/EPS 57.78 50.00 36.19 32.14 40.22 42.61 13.92 26.76%
  YoY % 15.56% 38.16% 12.60% -20.09% -5.61% 206.11% -
  Horiz. % 415.09% 359.20% 259.99% 230.89% 288.94% 306.11% 100.00%
EY 1.73 2.00 2.76 3.11 2.49 2.35 7.18 -21.11%
  YoY % -13.50% -27.54% -11.25% 24.90% 5.96% -67.27% -
  Horiz. % 24.09% 27.86% 38.44% 43.31% 34.68% 32.73% 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 2.61 1.37 1.10 1.10 1.17 1.03 0.64 26.39%
  YoY % 90.51% 24.55% 0.00% -5.98% 13.59% 60.94% -
  Horiz. % 407.81% 214.06% 171.88% 171.88% 182.81% 160.94% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
7. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers