Highlights

[SLP] YoY TTM Result on 2013-09-30 [#3]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     21.18%    YoY -     26.97%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 173,627 166,994 175,298 157,007 152,184 149,587 155,408 1.86%
  YoY % 3.97% -4.74% 11.65% 3.17% 1.74% -3.75% -
  Horiz. % 111.72% 107.46% 112.80% 101.03% 97.93% 96.25% 100.00%
PBT 28,998 30,776 13,642 13,940 12,335 8,261 8,426 22.85%
  YoY % -5.78% 125.60% -2.14% 13.01% 49.32% -1.96% -
  Horiz. % 344.15% 365.25% 161.90% 165.44% 146.39% 98.04% 100.00%
Tax -4,647 -6,539 -3,216 -3,318 -3,980 -681 -1,111 26.91%
  YoY % 28.93% -103.33% 3.07% 16.63% -484.43% 38.70% -
  Horiz. % 418.27% 588.57% 289.47% 298.65% 358.24% 61.30% 100.00%
NP 24,351 24,237 10,426 10,622 8,355 7,580 7,315 22.17%
  YoY % 0.47% 132.47% -1.85% 27.13% 10.22% 3.62% -
  Horiz. % 332.89% 331.33% 142.53% 145.21% 114.22% 103.62% 100.00%
NP to SH 24,387 24,208 10,436 10,626 8,369 7,590 7,315 22.20%
  YoY % 0.74% 131.97% -1.79% 26.97% 10.26% 3.76% -
  Horiz. % 333.38% 330.94% 142.67% 145.26% 114.41% 103.76% 100.00%
Tax Rate 16.03 % 21.25 % 23.57 % 23.80 % 32.27 % 8.24 % 13.19 % 3.30%
  YoY % -24.56% -9.84% -0.97% -26.25% 291.63% -37.53% -
  Horiz. % 121.53% 161.11% 178.70% 180.44% 244.66% 62.47% 100.00%
Total Cost 149,276 142,757 164,872 146,385 143,829 142,007 148,093 0.13%
  YoY % 4.57% -13.41% 12.63% 1.78% 1.28% -4.11% -
  Horiz. % 100.80% 96.40% 111.33% 98.85% 97.12% 95.89% 100.00%
Net Worth 123,585 110,467 92,292 86,991 80,684 76,734 73,865 8.95%
  YoY % 11.87% 19.69% 6.09% 7.82% 5.15% 3.88% -
  Horiz. % 167.31% 149.55% 124.95% 117.77% 109.23% 103.88% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 11,146 9,873 4,967 4,967 4,965 4,968 4,967 14.40%
  YoY % 12.89% 98.76% 0.01% 0.02% -0.05% 0.01% -
  Horiz. % 224.38% 198.76% 100.00% 99.99% 99.96% 100.01% 100.00%
Div Payout % 45.71 % 40.79 % 47.60 % 46.74 % 59.34 % 65.46 % 67.91 % -6.38%
  YoY % 12.06% -14.31% 1.84% -21.23% -9.35% -3.61% -
  Horiz. % 67.31% 60.06% 70.09% 68.83% 87.38% 96.39% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 123,585 110,467 92,292 86,991 80,684 76,734 73,865 8.95%
  YoY % 11.87% 19.69% 6.09% 7.82% 5.15% 3.88% -
  Horiz. % 167.31% 149.55% 124.95% 117.77% 109.23% 103.88% 100.00%
NOSH 247,171 247,131 246,771 247,134 246,741 248,333 246,219 0.06%
  YoY % 0.02% 0.15% -0.15% 0.16% -0.64% 0.86% -
  Horiz. % 100.39% 100.37% 100.22% 100.37% 100.21% 100.86% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.02 % 14.51 % 5.95 % 6.77 % 5.49 % 5.07 % 4.71 % 19.92%
  YoY % -3.38% 143.87% -12.11% 23.32% 8.28% 7.64% -
  Horiz. % 297.66% 308.07% 126.33% 143.74% 116.56% 107.64% 100.00%
ROE 19.73 % 21.91 % 11.31 % 12.22 % 10.37 % 9.89 % 9.90 % 12.17%
  YoY % -9.95% 93.72% -7.45% 17.84% 4.85% -0.10% -
  Horiz. % 199.29% 221.31% 114.24% 123.43% 104.75% 99.90% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 70.25 67.57 71.04 63.53 61.68 60.24 63.12 1.80%
  YoY % 3.97% -4.88% 11.82% 3.00% 2.39% -4.56% -
  Horiz. % 111.30% 107.05% 112.55% 100.65% 97.72% 95.44% 100.00%
EPS 9.87 9.80 4.23 4.30 3.39 3.06 2.97 22.14%
  YoY % 0.71% 131.68% -1.63% 26.84% 10.78% 3.03% -
  Horiz. % 332.32% 329.97% 142.42% 144.78% 114.14% 103.03% 100.00%
DPS 4.50 4.00 2.00 2.00 2.00 2.00 2.02 14.27%
  YoY % 12.50% 100.00% 0.00% 0.00% 0.00% -0.99% -
  Horiz. % 222.77% 198.02% 99.01% 99.01% 99.01% 99.01% 100.00%
NAPS 0.5000 0.4470 0.3740 0.3520 0.3270 0.3090 0.3000 8.88%
  YoY % 11.86% 19.52% 6.25% 7.65% 5.83% 3.00% -
  Horiz. % 166.67% 149.00% 124.67% 117.33% 109.00% 103.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 54.78 52.69 55.31 49.54 48.01 47.19 49.03 1.86%
  YoY % 3.97% -4.74% 11.65% 3.19% 1.74% -3.75% -
  Horiz. % 111.73% 107.46% 112.81% 101.04% 97.92% 96.25% 100.00%
EPS 7.69 7.64 3.29 3.35 2.64 2.39 2.31 22.17%
  YoY % 0.65% 132.22% -1.79% 26.89% 10.46% 3.46% -
  Horiz. % 332.90% 330.74% 142.42% 145.02% 114.29% 103.46% 100.00%
DPS 3.52 3.12 1.57 1.57 1.57 1.57 1.57 14.39%
  YoY % 12.82% 98.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 224.20% 198.73% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3899 0.3485 0.2912 0.2745 0.2546 0.2421 0.2330 8.95%
  YoY % 11.88% 19.68% 6.08% 7.82% 5.16% 3.91% -
  Horiz. % 167.34% 149.57% 124.98% 117.81% 109.27% 103.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.3400 1.6700 0.6400 0.4000 0.3700 0.3400 0.5000 -
P/RPS 3.33 2.47 0.90 0.63 0.60 0.56 0.79 27.07%
  YoY % 34.82% 174.44% 42.86% 5.00% 7.14% -29.11% -
  Horiz. % 421.52% 312.66% 113.92% 79.75% 75.95% 70.89% 100.00%
P/EPS 23.72 17.05 15.13 9.30 10.91 11.12 16.83 5.88%
  YoY % 39.12% 12.69% 62.69% -14.76% -1.89% -33.93% -
  Horiz. % 140.94% 101.31% 89.90% 55.26% 64.82% 66.07% 100.00%
EY 4.22 5.87 6.61 10.75 9.17 8.99 5.94 -5.53%
  YoY % -28.11% -11.20% -38.51% 17.23% 2.00% 51.35% -
  Horiz. % 71.04% 98.82% 111.28% 180.98% 154.38% 151.35% 100.00%
DY 1.92 2.40 3.13 5.00 5.41 5.88 4.04 -11.65%
  YoY % -20.00% -23.32% -37.40% -7.58% -7.99% 45.54% -
  Horiz. % 47.52% 59.41% 77.48% 123.76% 133.91% 145.54% 100.00%
P/NAPS 4.68 3.74 1.71 1.14 1.13 1.10 1.67 18.72%
  YoY % 25.13% 118.71% 50.00% 0.88% 2.73% -34.13% -
  Horiz. % 280.24% 223.95% 102.40% 68.26% 67.66% 65.87% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 04/11/16 06/11/15 07/11/14 15/11/13 09/11/12 25/11/11 24/11/10 -
Price 2.3900 1.8600 0.7400 0.4000 0.3700 0.3700 0.6000 -
P/RPS 3.40 2.75 1.04 0.63 0.60 0.61 0.95 23.65%
  YoY % 23.64% 164.42% 65.08% 5.00% -1.64% -35.79% -
  Horiz. % 357.89% 289.47% 109.47% 66.32% 63.16% 64.21% 100.00%
P/EPS 24.22 18.99 17.50 9.30 10.91 12.11 20.20 3.07%
  YoY % 27.54% 8.51% 88.17% -14.76% -9.91% -40.05% -
  Horiz. % 119.90% 94.01% 86.63% 46.04% 54.01% 59.95% 100.00%
EY 4.13 5.27 5.71 10.75 9.17 8.26 4.95 -2.97%
  YoY % -21.63% -7.71% -46.88% 17.23% 11.02% 66.87% -
  Horiz. % 83.43% 106.46% 115.35% 217.17% 185.25% 166.87% 100.00%
DY 1.88 2.15 2.70 5.00 5.41 5.41 3.36 -9.22%
  YoY % -12.56% -20.37% -46.00% -7.58% 0.00% 61.01% -
  Horiz. % 55.95% 63.99% 80.36% 148.81% 161.01% 161.01% 100.00%
P/NAPS 4.78 4.16 1.98 1.14 1.13 1.20 2.00 15.61%
  YoY % 14.90% 110.10% 73.68% 0.88% -5.83% -40.00% -
  Horiz. % 239.00% 208.00% 99.00% 57.00% 56.50% 60.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
6. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers