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 - 316,380
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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers