Highlights

[SLP] YoY TTM Result on 2012-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 09-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     9.21%    YoY -     10.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 166,994 175,298 157,007 152,184 149,587 155,408 136,994 3.35%
  YoY % -4.74% 11.65% 3.17% 1.74% -3.75% 13.44% -
  Horiz. % 121.90% 127.96% 114.61% 111.09% 109.19% 113.44% 100.00%
PBT 30,776 13,642 13,940 12,335 8,261 8,426 7,935 25.33%
  YoY % 125.60% -2.14% 13.01% 49.32% -1.96% 6.19% -
  Horiz. % 387.85% 171.92% 175.68% 155.45% 104.11% 106.19% 100.00%
Tax -6,539 -3,216 -3,318 -3,980 -681 -1,111 -1,641 25.90%
  YoY % -103.33% 3.07% 16.63% -484.43% 38.70% 32.30% -
  Horiz. % 398.48% 195.98% 202.19% 242.54% 41.50% 67.70% 100.00%
NP 24,237 10,426 10,622 8,355 7,580 7,315 6,294 25.18%
  YoY % 132.47% -1.85% 27.13% 10.22% 3.62% 16.22% -
  Horiz. % 385.08% 165.65% 168.76% 132.75% 120.43% 116.22% 100.00%
NP to SH 24,208 10,436 10,626 8,369 7,590 7,315 6,294 25.16%
  YoY % 131.97% -1.79% 26.97% 10.26% 3.76% 16.22% -
  Horiz. % 384.62% 165.81% 168.83% 132.97% 120.59% 116.22% 100.00%
Tax Rate 21.25 % 23.57 % 23.80 % 32.27 % 8.24 % 13.19 % 20.68 % 0.45%
  YoY % -9.84% -0.97% -26.25% 291.63% -37.53% -36.22% -
  Horiz. % 102.76% 113.97% 115.09% 156.04% 39.85% 63.78% 100.00%
Total Cost 142,757 164,872 146,385 143,829 142,007 148,093 130,700 1.48%
  YoY % -13.41% 12.63% 1.78% 1.28% -4.11% 13.31% -
  Horiz. % 109.22% 126.15% 112.00% 110.05% 108.65% 113.31% 100.00%
Net Worth 110,467 92,292 86,991 80,684 76,734 73,865 71,090 7.62%
  YoY % 19.69% 6.09% 7.82% 5.15% 3.88% 3.90% -
  Horiz. % 155.39% 129.82% 122.37% 113.50% 107.94% 103.90% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 9,873 4,967 4,967 4,965 4,968 4,967 4,247 15.09%
  YoY % 98.76% 0.01% 0.02% -0.05% 0.01% 16.95% -
  Horiz. % 232.46% 116.95% 116.94% 116.91% 116.97% 116.95% 100.00%
Div Payout % 40.79 % 47.60 % 46.74 % 59.34 % 65.46 % 67.91 % 67.49 % -8.05%
  YoY % -14.31% 1.84% -21.23% -9.35% -3.61% 0.62% -
  Horiz. % 60.44% 70.53% 69.25% 87.92% 96.99% 100.62% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 110,467 92,292 86,991 80,684 76,734 73,865 71,090 7.62%
  YoY % 19.69% 6.09% 7.82% 5.15% 3.88% 3.90% -
  Horiz. % 155.39% 129.82% 122.37% 113.50% 107.94% 103.90% 100.00%
NOSH 247,131 246,771 247,134 246,741 248,333 246,219 106,105 15.13%
  YoY % 0.15% -0.15% 0.16% -0.64% 0.86% 132.05% -
  Horiz. % 232.91% 232.57% 232.91% 232.54% 234.04% 232.05% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.51 % 5.95 % 6.77 % 5.49 % 5.07 % 4.71 % 4.59 % 21.14%
  YoY % 143.87% -12.11% 23.32% 8.28% 7.64% 2.61% -
  Horiz. % 316.12% 129.63% 147.49% 119.61% 110.46% 102.61% 100.00%
ROE 21.91 % 11.31 % 12.22 % 10.37 % 9.89 % 9.90 % 8.85 % 16.30%
  YoY % 93.72% -7.45% 17.84% 4.85% -0.10% 11.86% -
  Horiz. % 247.57% 127.80% 138.08% 117.18% 111.75% 111.86% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 67.57 71.04 63.53 61.68 60.24 63.12 129.11 -10.23%
  YoY % -4.88% 11.82% 3.00% 2.39% -4.56% -51.11% -
  Horiz. % 52.34% 55.02% 49.21% 47.77% 46.66% 48.89% 100.00%
EPS 9.80 4.23 4.30 3.39 3.06 2.97 5.93 8.73%
  YoY % 131.68% -1.63% 26.84% 10.78% 3.03% -49.92% -
  Horiz. % 165.26% 71.33% 72.51% 57.17% 51.60% 50.08% 100.00%
DPS 4.00 2.00 2.00 2.00 2.00 2.02 4.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% -0.99% -49.50% -
  Horiz. % 100.00% 50.00% 50.00% 50.00% 50.00% 50.50% 100.00%
NAPS 0.4470 0.3740 0.3520 0.3270 0.3090 0.3000 0.6700 -6.52%
  YoY % 19.52% 6.25% 7.65% 5.83% 3.00% -55.22% -
  Horiz. % 66.72% 55.82% 52.54% 48.81% 46.12% 44.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,380
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 52.69 55.31 49.54 48.01 47.19 49.03 43.22 3.36%
  YoY % -4.74% 11.65% 3.19% 1.74% -3.75% 13.44% -
  Horiz. % 121.91% 127.97% 114.62% 111.08% 109.19% 113.44% 100.00%
EPS 7.64 3.29 3.35 2.64 2.39 2.31 1.99 25.12%
  YoY % 132.22% -1.79% 26.89% 10.46% 3.46% 16.08% -
  Horiz. % 383.92% 165.33% 168.34% 132.66% 120.10% 116.08% 100.00%
DPS 3.12 1.57 1.57 1.57 1.57 1.57 1.34 15.12%
  YoY % 98.73% 0.00% 0.00% 0.00% 0.00% 17.16% -
  Horiz. % 232.84% 117.16% 117.16% 117.16% 117.16% 117.16% 100.00%
NAPS 0.3485 0.2912 0.2745 0.2546 0.2421 0.2330 0.2243 7.62%
  YoY % 19.68% 6.08% 7.82% 5.16% 3.91% 3.88% -
  Horiz. % 155.37% 129.83% 122.38% 113.51% 107.94% 103.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.6700 0.6400 0.4000 0.3700 0.3400 0.5000 0.5400 -
P/RPS 2.47 0.90 0.63 0.60 0.56 0.79 0.42 34.33%
  YoY % 174.44% 42.86% 5.00% 7.14% -29.11% 88.10% -
  Horiz. % 588.10% 214.29% 150.00% 142.86% 133.33% 188.10% 100.00%
P/EPS 17.05 15.13 9.30 10.91 11.12 16.83 9.10 11.03%
  YoY % 12.69% 62.69% -14.76% -1.89% -33.93% 84.95% -
  Horiz. % 187.36% 166.26% 102.20% 119.89% 122.20% 184.95% 100.00%
EY 5.87 6.61 10.75 9.17 8.99 5.94 10.98 -9.91%
  YoY % -11.20% -38.51% 17.23% 2.00% 51.35% -45.90% -
  Horiz. % 53.46% 60.20% 97.91% 83.52% 81.88% 54.10% 100.00%
DY 2.40 3.13 5.00 5.41 5.88 4.04 7.41 -17.12%
  YoY % -23.32% -37.40% -7.58% -7.99% 45.54% -45.48% -
  Horiz. % 32.39% 42.24% 67.48% 73.01% 79.35% 54.52% 100.00%
P/NAPS 3.74 1.71 1.14 1.13 1.10 1.67 0.81 29.03%
  YoY % 118.71% 50.00% 0.88% 2.73% -34.13% 106.17% -
  Horiz. % 461.73% 211.11% 140.74% 139.51% 135.80% 206.17% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 06/11/15 07/11/14 15/11/13 09/11/12 25/11/11 24/11/10 18/11/09 -
Price 1.8600 0.7400 0.4000 0.3700 0.3700 0.6000 0.5200 -
P/RPS 2.75 1.04 0.63 0.60 0.61 0.95 0.40 37.87%
  YoY % 164.42% 65.08% 5.00% -1.64% -35.79% 137.50% -
  Horiz. % 687.50% 260.00% 157.50% 150.00% 152.50% 237.50% 100.00%
P/EPS 18.99 17.50 9.30 10.91 12.11 20.20 8.77 13.74%
  YoY % 8.51% 88.17% -14.76% -9.91% -40.05% 130.33% -
  Horiz. % 216.53% 199.54% 106.04% 124.40% 138.08% 230.33% 100.00%
EY 5.27 5.71 10.75 9.17 8.26 4.95 11.41 -12.07%
  YoY % -7.71% -46.88% 17.23% 11.02% 66.87% -56.62% -
  Horiz. % 46.19% 50.04% 94.22% 80.37% 72.39% 43.38% 100.00%
DY 2.15 2.70 5.00 5.41 5.41 3.36 7.69 -19.13%
  YoY % -20.37% -46.00% -7.58% 0.00% 61.01% -56.31% -
  Horiz. % 27.96% 35.11% 65.02% 70.35% 70.35% 43.69% 100.00%
P/NAPS 4.16 1.98 1.14 1.13 1.20 2.00 0.78 32.16%
  YoY % 110.10% 73.68% 0.88% -5.83% -40.00% 156.41% -
  Horiz. % 533.33% 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