Highlights

[SLP] YoY TTM Result on 2009-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 18-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     11.32%    YoY -     -37.73%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Revenue 152,184 149,587 155,408 136,994 183,807 0  -  -
  YoY % 1.74% -3.75% 13.44% -25.47% 0.00% - -
  Horiz. % 82.80% 81.38% 84.55% 74.53% 100.00% - -
PBT 12,335 8,261 8,426 7,935 10,931 0  -  -
  YoY % 49.32% -1.96% 6.19% -27.41% 0.00% - -
  Horiz. % 112.84% 75.57% 77.08% 72.59% 100.00% - -
Tax -3,980 -681 -1,111 -1,641 -823 0  -  -
  YoY % -484.43% 38.70% 32.30% -99.39% 0.00% - -
  Horiz. % 483.60% 82.75% 134.99% 199.39% 100.00% - -
NP 8,355 7,580 7,315 6,294 10,108 0  -  -
  YoY % 10.22% 3.62% 16.22% -37.73% 0.00% - -
  Horiz. % 82.66% 74.99% 72.37% 62.27% 100.00% - -
NP to SH 8,369 7,590 7,315 6,294 10,108 0  -  -
  YoY % 10.26% 3.76% 16.22% -37.73% 0.00% - -
  Horiz. % 82.80% 75.09% 72.37% 62.27% 100.00% - -
Tax Rate 32.27 % 8.24 % 13.19 % 20.68 % 7.53 % - %  -  % -
  YoY % 291.63% -37.53% -36.22% 174.63% 0.00% - -
  Horiz. % 428.55% 109.43% 175.17% 274.63% 100.00% - -
Total Cost 143,829 142,007 148,093 130,700 173,699 0  -  -
  YoY % 1.28% -4.11% 13.31% -24.75% 0.00% - -
  Horiz. % 82.80% 81.75% 85.26% 75.25% 100.00% - -
Net Worth 80,684 76,734 73,865 71,090 0 -  -  -
  YoY % 5.15% 3.88% 3.90% 0.00% 0.00% - -
  Horiz. % 113.50% 107.94% 103.90% 100.00% - - -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Div 4,965 4,968 4,967 4,247 1,764 0  -  -
  YoY % -0.05% 0.01% 16.95% 140.78% 0.00% - -
  Horiz. % 281.50% 281.64% 281.60% 240.78% 100.00% - -
Div Payout % 59.34 % 65.46 % 67.91 % 67.49 % 17.45 % - %  -  % -
  YoY % -9.35% -3.61% 0.62% 286.76% 0.00% - -
  Horiz. % 340.06% 375.13% 389.17% 386.76% 100.00% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Net Worth 80,684 76,734 73,865 71,090 0 -  -  -
  YoY % 5.15% 3.88% 3.90% 0.00% 0.00% - -
  Horiz. % 113.50% 107.94% 103.90% 100.00% - - -
NOSH 246,741 248,333 246,219 106,105 88,205 -  -  -
  YoY % -0.64% 0.86% 132.05% 20.29% 0.00% - -
  Horiz. % 279.74% 281.54% 279.14% 120.29% 100.00% - -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
NP Margin 5.49 % 5.07 % 4.71 % 4.59 % 5.50 % - %  -  % -
  YoY % 8.28% 7.64% 2.61% -16.55% 0.00% - -
  Horiz. % 99.82% 92.18% 85.64% 83.45% 100.00% - -
ROE 10.37 % 9.89 % 9.90 % 8.85 % - % - %  -  % -
  YoY % 4.85% -0.10% 11.86% 0.00% 0.00% - -
  Horiz. % 117.18% 111.75% 111.86% 100.00% - - -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
RPS 61.68 60.24 63.12 129.11 208.39 -  -  -
  YoY % 2.39% -4.56% -51.11% -38.04% 0.00% - -
  Horiz. % 29.60% 28.91% 30.29% 61.96% 100.00% - -
EPS 3.39 3.06 2.97 5.93 11.46 -  -  -
  YoY % 10.78% 3.03% -49.92% -48.25% 0.00% - -
  Horiz. % 29.58% 26.70% 25.92% 51.75% 100.00% - -
DPS 2.00 2.00 2.02 4.00 2.00 0.00  -  -
  YoY % 0.00% -0.99% -49.50% 100.00% 0.00% - -
  Horiz. % 100.00% 100.00% 101.00% 200.00% 100.00% - -
NAPS 0.3270 0.3090 0.3000 0.6700 0.0000 -  -  -
  YoY % 5.83% 3.00% -55.22% 0.00% 0.00% - -
  Horiz. % 48.81% 46.12% 44.78% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
RPS 48.01 47.19 49.03 43.22 57.99 -  -  -
  YoY % 1.74% -3.75% 13.44% -25.47% 0.00% - -
  Horiz. % 82.79% 81.38% 84.55% 74.53% 100.00% - -
EPS 2.64 2.39 2.31 1.99 3.19 -  -  -
  YoY % 10.46% 3.46% 16.08% -37.62% 0.00% - -
  Horiz. % 82.76% 74.92% 72.41% 62.38% 100.00% - -
DPS 1.57 1.57 1.57 1.34 0.56 0.00  -  -
  YoY % 0.00% 0.00% 17.16% 139.29% 0.00% - -
  Horiz. % 280.36% 280.36% 280.36% 239.29% 100.00% - -
NAPS 0.2546 0.2421 0.2330 0.2243 0.0000 -  -  -
  YoY % 5.16% 3.91% 3.88% 0.00% 0.00% - -
  Horiz. % 113.51% 107.94% 103.88% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -  -  -
Price 0.3700 0.3400 0.5000 0.5400 0.4700 0.0000  -  -
P/RPS 0.60 0.56 0.79 0.42 0.23 0.00  -  -
  YoY % 7.14% -29.11% 88.10% 82.61% 0.00% - -
  Horiz. % 260.87% 243.48% 343.48% 182.61% 100.00% - -
P/EPS 10.91 11.12 16.83 9.10 4.10 0.00  -  -
  YoY % -1.89% -33.93% 84.95% 121.95% 0.00% - -
  Horiz. % 266.10% 271.22% 410.49% 221.95% 100.00% - -
EY 9.17 8.99 5.94 10.98 24.38 0.00  -  -
  YoY % 2.00% 51.35% -45.90% -54.96% 0.00% - -
  Horiz. % 37.61% 36.87% 24.36% 45.04% 100.00% - -
DY 5.41 5.88 4.04 7.41 4.26 0.00  -  -
  YoY % -7.99% 45.54% -45.48% 73.94% 0.00% - -
  Horiz. % 127.00% 138.03% 94.84% 173.94% 100.00% - -
P/NAPS 1.13 1.10 1.67 0.81 0.00 0.00  -  -
  YoY % 2.73% -34.13% 106.17% 0.00% 0.00% - -
  Horiz. % 139.51% 135.80% 206.17% 100.00% - - -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Date 09/11/12 25/11/11 24/11/10 18/11/09 18/11/08 -  -  -
Price 0.3700 0.3700 0.6000 0.5200 0.4400 0.0000  -  -
P/RPS 0.60 0.61 0.95 0.40 0.21 0.00  -  -
  YoY % -1.64% -35.79% 137.50% 90.48% 0.00% - -
  Horiz. % 285.71% 290.48% 452.38% 190.48% 100.00% - -
P/EPS 10.91 12.11 20.20 8.77 3.84 0.00  -  -
  YoY % -9.91% -40.05% 130.33% 128.39% 0.00% - -
  Horiz. % 284.11% 315.36% 526.04% 228.39% 100.00% - -
EY 9.17 8.26 4.95 11.41 26.04 0.00  -  -
  YoY % 11.02% 66.87% -56.62% -56.18% 0.00% - -
  Horiz. % 35.22% 31.72% 19.01% 43.82% 100.00% - -
DY 5.41 5.41 3.36 7.69 4.55 0.00  -  -
  YoY % 0.00% 61.01% -56.31% 69.01% 0.00% - -
  Horiz. % 118.90% 118.90% 73.85% 169.01% 100.00% - -
P/NAPS 1.13 1.20 2.00 0.78 0.00 0.00  -  -
  YoY % -5.83% -40.00% 156.41% 0.00% 0.00% - -
  Horiz. % 144.87% 153.85% 256.41% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

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