Highlights

[SLP] YoY TTM Result on 2011-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -6.52%    YoY -     3.76%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 175,298 157,007 152,184 149,587 155,408 136,994 183,807 -0.79%
  YoY % 11.65% 3.17% 1.74% -3.75% 13.44% -25.47% -
  Horiz. % 95.37% 85.42% 82.80% 81.38% 84.55% 74.53% 100.00%
PBT 13,642 13,940 12,335 8,261 8,426 7,935 10,931 3.76%
  YoY % -2.14% 13.01% 49.32% -1.96% 6.19% -27.41% -
  Horiz. % 124.80% 127.53% 112.84% 75.57% 77.08% 72.59% 100.00%
Tax -3,216 -3,318 -3,980 -681 -1,111 -1,641 -823 25.49%
  YoY % 3.07% 16.63% -484.43% 38.70% 32.30% -99.39% -
  Horiz. % 390.77% 403.16% 483.60% 82.75% 134.99% 199.39% 100.00%
NP 10,426 10,622 8,355 7,580 7,315 6,294 10,108 0.52%
  YoY % -1.85% 27.13% 10.22% 3.62% 16.22% -37.73% -
  Horiz. % 103.15% 105.09% 82.66% 74.99% 72.37% 62.27% 100.00%
NP to SH 10,436 10,626 8,369 7,590 7,315 6,294 10,108 0.53%
  YoY % -1.79% 26.97% 10.26% 3.76% 16.22% -37.73% -
  Horiz. % 103.24% 105.12% 82.80% 75.09% 72.37% 62.27% 100.00%
Tax Rate 23.57 % 23.80 % 32.27 % 8.24 % 13.19 % 20.68 % 7.53 % 20.94%
  YoY % -0.97% -26.25% 291.63% -37.53% -36.22% 174.63% -
  Horiz. % 313.01% 316.07% 428.55% 109.43% 175.17% 274.63% 100.00%
Total Cost 164,872 146,385 143,829 142,007 148,093 130,700 173,699 -0.87%
  YoY % 12.63% 1.78% 1.28% -4.11% 13.31% -24.75% -
  Horiz. % 94.92% 84.28% 82.80% 81.75% 85.26% 75.25% 100.00%
Net Worth 92,292 86,991 80,684 76,734 73,865 71,090 0 -
  YoY % 6.09% 7.82% 5.15% 3.88% 3.90% 0.00% -
  Horiz. % 129.82% 122.37% 113.50% 107.94% 103.90% 100.00% -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 4,967 4,967 4,965 4,968 4,967 4,247 1,764 18.82%
  YoY % 0.01% 0.02% -0.05% 0.01% 16.95% 140.78% -
  Horiz. % 281.60% 281.56% 281.50% 281.64% 281.60% 240.78% 100.00%
Div Payout % 47.60 % 46.74 % 59.34 % 65.46 % 67.91 % 67.49 % 17.45 % 18.20%
  YoY % 1.84% -21.23% -9.35% -3.61% 0.62% 286.76% -
  Horiz. % 272.78% 267.85% 340.06% 375.13% 389.17% 386.76% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 92,292 86,991 80,684 76,734 73,865 71,090 0 -
  YoY % 6.09% 7.82% 5.15% 3.88% 3.90% 0.00% -
  Horiz. % 129.82% 122.37% 113.50% 107.94% 103.90% 100.00% -
NOSH 246,771 247,134 246,741 248,333 246,219 106,105 88,205 18.70%
  YoY % -0.15% 0.16% -0.64% 0.86% 132.05% 20.29% -
  Horiz. % 279.77% 280.18% 279.74% 281.54% 279.14% 120.29% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.95 % 6.77 % 5.49 % 5.07 % 4.71 % 4.59 % 5.50 % 1.32%
  YoY % -12.11% 23.32% 8.28% 7.64% 2.61% -16.55% -
  Horiz. % 108.18% 123.09% 99.82% 92.18% 85.64% 83.45% 100.00%
ROE 11.31 % 12.22 % 10.37 % 9.89 % 9.90 % 8.85 % - % -
  YoY % -7.45% 17.84% 4.85% -0.10% 11.86% 0.00% -
  Horiz. % 127.80% 138.08% 117.18% 111.75% 111.86% 100.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 71.04 63.53 61.68 60.24 63.12 129.11 208.39 -16.41%
  YoY % 11.82% 3.00% 2.39% -4.56% -51.11% -38.04% -
  Horiz. % 34.09% 30.49% 29.60% 28.91% 30.29% 61.96% 100.00%
EPS 4.23 4.30 3.39 3.06 2.97 5.93 11.46 -15.30%
  YoY % -1.63% 26.84% 10.78% 3.03% -49.92% -48.25% -
  Horiz. % 36.91% 37.52% 29.58% 26.70% 25.92% 51.75% 100.00%
DPS 2.00 2.00 2.00 2.00 2.02 4.00 2.00 -
  YoY % 0.00% 0.00% 0.00% -0.99% -49.50% 100.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 101.00% 200.00% 100.00%
NAPS 0.3740 0.3520 0.3270 0.3090 0.3000 0.6700 0.0000 -
  YoY % 6.25% 7.65% 5.83% 3.00% -55.22% 0.00% -
  Horiz. % 55.82% 52.54% 48.81% 46.12% 44.78% 100.00% -
Adjusted Per Share Value based on latest NOSH - 316,380
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 55.31 49.54 48.01 47.19 49.03 43.22 57.99 -0.79%
  YoY % 11.65% 3.19% 1.74% -3.75% 13.44% -25.47% -
  Horiz. % 95.38% 85.43% 82.79% 81.38% 84.55% 74.53% 100.00%
EPS 3.29 3.35 2.64 2.39 2.31 1.99 3.19 0.52%
  YoY % -1.79% 26.89% 10.46% 3.46% 16.08% -37.62% -
  Horiz. % 103.13% 105.02% 82.76% 74.92% 72.41% 62.38% 100.00%
DPS 1.57 1.57 1.57 1.57 1.57 1.34 0.56 18.74%
  YoY % 0.00% 0.00% 0.00% 0.00% 17.16% 139.29% -
  Horiz. % 280.36% 280.36% 280.36% 280.36% 280.36% 239.29% 100.00%
NAPS 0.2912 0.2745 0.2546 0.2421 0.2330 0.2243 0.0000 -
  YoY % 6.08% 7.82% 5.16% 3.91% 3.88% 0.00% -
  Horiz. % 129.83% 122.38% 113.51% 107.94% 103.88% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.6400 0.4000 0.3700 0.3400 0.5000 0.5400 0.4700 -
P/RPS 0.90 0.63 0.60 0.56 0.79 0.42 0.23 25.52%
  YoY % 42.86% 5.00% 7.14% -29.11% 88.10% 82.61% -
  Horiz. % 391.30% 273.91% 260.87% 243.48% 343.48% 182.61% 100.00%
P/EPS 15.13 9.30 10.91 11.12 16.83 9.10 4.10 24.30%
  YoY % 62.69% -14.76% -1.89% -33.93% 84.95% 121.95% -
  Horiz. % 369.02% 226.83% 266.10% 271.22% 410.49% 221.95% 100.00%
EY 6.61 10.75 9.17 8.99 5.94 10.98 24.38 -19.54%
  YoY % -38.51% 17.23% 2.00% 51.35% -45.90% -54.96% -
  Horiz. % 27.11% 44.09% 37.61% 36.87% 24.36% 45.04% 100.00%
DY 3.13 5.00 5.41 5.88 4.04 7.41 4.26 -5.01%
  YoY % -37.40% -7.58% -7.99% 45.54% -45.48% 73.94% -
  Horiz. % 73.47% 117.37% 127.00% 138.03% 94.84% 173.94% 100.00%
P/NAPS 1.71 1.14 1.13 1.10 1.67 0.81 0.00 -
  YoY % 50.00% 0.88% 2.73% -34.13% 106.17% 0.00% -
  Horiz. % 211.11% 140.74% 139.51% 135.80% 206.17% 100.00% -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 07/11/14 15/11/13 09/11/12 25/11/11 24/11/10 18/11/09 18/11/08 -
Price 0.7400 0.4000 0.3700 0.3700 0.6000 0.5200 0.4400 -
P/RPS 1.04 0.63 0.60 0.61 0.95 0.40 0.21 30.54%
  YoY % 65.08% 5.00% -1.64% -35.79% 137.50% 90.48% -
  Horiz. % 495.24% 300.00% 285.71% 290.48% 452.38% 190.48% 100.00%
P/EPS 17.50 9.30 10.91 12.11 20.20 8.77 3.84 28.75%
  YoY % 88.17% -14.76% -9.91% -40.05% 130.33% 128.39% -
  Horiz. % 455.73% 242.19% 284.11% 315.36% 526.04% 228.39% 100.00%
EY 5.71 10.75 9.17 8.26 4.95 11.41 26.04 -22.34%
  YoY % -46.88% 17.23% 11.02% 66.87% -56.62% -56.18% -
  Horiz. % 21.93% 41.28% 35.22% 31.72% 19.01% 43.82% 100.00%
DY 2.70 5.00 5.41 5.41 3.36 7.69 4.55 -8.33%
  YoY % -46.00% -7.58% 0.00% 61.01% -56.31% 69.01% -
  Horiz. % 59.34% 109.89% 118.90% 118.90% 73.85% 169.01% 100.00%
P/NAPS 1.98 1.14 1.13 1.20 2.00 0.78 0.00 -
  YoY % 73.68% 0.88% -5.83% -40.00% 156.41% 0.00% -
  Horiz. % 253.85% 146.15% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers