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.
 


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
 
 

537  193  586  1135 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.38+0.10 
 VC 0.055+0.005 
 MAHSING 1.03+0.05 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 VIVOCOM 0.0450.00 
 AT 0.09+0.01 
 IRIS 0.265+0.005 
 TRIVE 0.010.00 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. 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
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS