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.
 


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
 
 

175  445  568  1263 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.205-0.015 
 MAHSING 0.985-0.015 
 DGSB 0.22+0.005 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.71-0.07 
 VIVOCOM 0.0450.00 
 HWGB 0.77+0.055 
 KSTAR 0.46+0.09 

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. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS