Highlights

[SLP] YoY Quarter Result on 2013-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     58.19%    YoY -     -6.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 44,675 41,428 44,454 38,089 38,344 38,344 38,382 2.56%
  YoY % 7.84% -6.81% 16.71% -0.67% 0.00% -0.10% -
  Horiz. % 116.40% 107.94% 115.82% 99.24% 99.90% 99.90% 100.00%
PBT 6,244 6,044 3,417 3,305 3,229 2,668 4,843 4.32%
  YoY % 3.31% 76.88% 3.39% 2.35% 21.03% -44.91% -
  Horiz. % 128.93% 124.80% 70.56% 68.24% 66.67% 55.09% 100.00%
Tax -1,155 -1,589 -884 -706 -450 -386 -501 14.92%
  YoY % 27.31% -79.75% -25.21% -56.89% -16.58% 22.95% -
  Horiz. % 230.54% 317.17% 176.45% 140.92% 89.82% 77.05% 100.00%
NP 5,089 4,455 2,533 2,599 2,779 2,282 4,342 2.68%
  YoY % 14.23% 75.88% -2.54% -6.48% 21.78% -47.44% -
  Horiz. % 117.20% 102.60% 58.34% 59.86% 64.00% 52.56% 100.00%
NP to SH 5,089 4,455 2,533 2,599 2,779 2,282 4,342 2.68%
  YoY % 14.23% 75.88% -2.54% -6.48% 21.78% -47.44% -
  Horiz. % 117.20% 102.60% 58.34% 59.86% 64.00% 52.56% 100.00%
Tax Rate 18.50 % 26.29 % 25.87 % 21.36 % 13.94 % 14.47 % 10.34 % 10.17%
  YoY % -29.63% 1.62% 21.11% 53.23% -3.66% 39.94% -
  Horiz. % 178.92% 254.26% 250.19% 206.58% 134.82% 139.94% 100.00%
Total Cost 39,586 36,973 41,921 35,490 35,565 36,062 34,040 2.55%
  YoY % 7.07% -11.80% 18.12% -0.21% -1.38% 5.94% -
  Horiz. % 116.29% 108.62% 123.15% 104.26% 104.48% 105.94% 100.00%
Net Worth 115,120 98,505 92,131 85,643 81,136 78,133 180,094 -7.18%
  YoY % 16.87% 6.92% 7.58% 5.55% 3.84% -56.62% -
  Horiz. % 63.92% 54.70% 51.16% 47.55% 45.05% 43.38% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 115,120 98,505 92,131 85,643 81,136 78,133 180,094 -7.18%
  YoY % 16.87% 6.92% 7.58% 5.55% 3.84% -56.62% -
  Horiz. % 63.92% 54.70% 51.16% 47.55% 45.05% 43.38% 100.00%
NOSH 247,038 247,500 248,333 247,523 248,124 248,043 246,704 0.02%
  YoY % -0.19% -0.34% 0.33% -0.24% 0.03% 0.54% -
  Horiz. % 100.14% 100.32% 100.66% 100.33% 100.58% 100.54% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.39 % 10.75 % 5.70 % 6.82 % 7.25 % 5.95 % 11.31 % 0.12%
  YoY % 5.95% 88.60% -16.42% -5.93% 21.85% -47.39% -
  Horiz. % 100.71% 95.05% 50.40% 60.30% 64.10% 52.61% 100.00%
ROE 4.42 % 4.52 % 2.75 % 3.03 % 3.43 % 2.92 % 2.41 % 10.63%
  YoY % -2.21% 64.36% -9.24% -11.66% 17.47% 21.16% -
  Horiz. % 183.40% 187.55% 114.11% 125.73% 142.32% 121.16% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.08 16.74 17.90 15.39 15.45 15.46 15.56 2.53%
  YoY % 8.00% -6.48% 16.31% -0.39% -0.06% -0.64% -
  Horiz. % 116.20% 107.58% 115.04% 98.91% 99.29% 99.36% 100.00%
EPS 2.06 1.80 1.02 1.05 1.12 0.92 1.76 2.66%
  YoY % 14.44% 76.47% -2.86% -6.25% 21.74% -47.73% -
  Horiz. % 117.05% 102.27% 57.95% 59.66% 63.64% 52.27% 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 0.4660 0.3980 0.3710 0.3460 0.3270 0.3150 0.7300 -7.20%
  YoY % 17.09% 7.28% 7.23% 5.81% 3.81% -56.85% -
  Horiz. % 63.84% 54.52% 50.82% 47.40% 44.79% 43.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.09 13.07 14.03 12.02 12.10 12.10 12.11 2.55%
  YoY % 7.80% -6.84% 16.72% -0.66% 0.00% -0.08% -
  Horiz. % 116.35% 107.93% 115.85% 99.26% 99.92% 99.92% 100.00%
EPS 1.61 1.41 0.80 0.82 0.88 0.72 1.37 2.72%
  YoY % 14.18% 76.25% -2.44% -6.82% 22.22% -47.45% -
  Horiz. % 117.52% 102.92% 58.39% 59.85% 64.23% 52.55% 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 0.3632 0.3108 0.2907 0.2702 0.2560 0.2465 0.5682 -7.18%
  YoY % 16.86% 6.91% 7.59% 5.55% 3.85% -56.62% -
  Horiz. % 63.92% 54.70% 51.16% 47.55% 45.05% 43.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.2000 0.8200 0.4500 0.3700 0.3800 0.4000 0.7000 -
P/RPS 12.17 4.90 2.51 2.40 2.46 2.59 4.50 18.02%
  YoY % 148.37% 95.22% 4.58% -2.44% -5.02% -42.44% -
  Horiz. % 270.44% 108.89% 55.78% 53.33% 54.67% 57.56% 100.00%
P/EPS 106.80 45.56 44.12 35.24 33.93 43.48 39.77 17.88%
  YoY % 134.42% 3.26% 25.20% 3.86% -21.96% 9.33% -
  Horiz. % 268.54% 114.56% 110.94% 88.61% 85.32% 109.33% 100.00%
EY 0.94 2.20 2.27 2.84 2.95 2.30 2.51 -15.09%
  YoY % -57.27% -3.08% -20.07% -3.73% 28.26% -8.37% -
  Horiz. % 37.45% 87.65% 90.44% 113.15% 117.53% 91.63% 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 4.72 2.06 1.21 1.07 1.16 1.27 0.96 30.37%
  YoY % 129.13% 70.25% 13.08% -7.76% -8.66% 32.29% -
  Horiz. % 491.67% 214.58% 126.04% 111.46% 120.83% 132.29% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 05/05/16 11/05/15 29/04/14 27/05/13 25/05/12 25/05/11 18/05/10 -
Price 2.0000 1.0400 0.5100 0.3800 0.3600 0.3700 0.7500 -
P/RPS 11.06 6.21 2.85 2.47 2.33 2.39 4.82 14.83%
  YoY % 78.10% 117.89% 15.38% 6.01% -2.51% -50.41% -
  Horiz. % 229.46% 128.84% 59.13% 51.24% 48.34% 49.59% 100.00%
P/EPS 97.09 57.78 50.00 36.19 32.14 40.22 42.61 14.70%
  YoY % 68.03% 15.56% 38.16% 12.60% -20.09% -5.61% -
  Horiz. % 227.86% 135.60% 117.34% 84.93% 75.43% 94.39% 100.00%
EY 1.03 1.73 2.00 2.76 3.11 2.49 2.35 -12.83%
  YoY % -40.46% -13.50% -27.54% -11.25% 24.90% 5.96% -
  Horiz. % 43.83% 73.62% 85.11% 117.45% 132.34% 105.96% 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 4.29 2.61 1.37 1.10 1.10 1.17 1.03 26.82%
  YoY % 64.37% 90.51% 24.55% 0.00% -5.98% 13.59% -
  Horiz. % 416.50% 253.40% 133.01% 106.80% 106.80% 113.59% 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.
 


FEATURED EVENT
 

360  342  511  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.225-0.01 
 JAG 0.055-0.025 
 BORNOIL 0.0450.00 
 HSI-H4Y 0.215-0.08 
 HSI-C3W 0.375+0.08 
 EDUSPEC 0.030.00 
 IRIS 0.14+0.01 
 SEACERA 0.315-0.015 
 BARAKAH 0.125-0.005 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers