Highlights

[SLP] YoY TTM Result on 2011-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -22.10%    YoY -     -4.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 168,209 150,952 148,962 156,054 140,305 163,757 92,445 10.49%
  YoY % 11.43% 1.34% -4.54% 11.22% -14.32% 77.14% -
  Horiz. % 181.96% 163.29% 161.14% 168.81% 151.77% 177.14% 100.00%
PBT 14,584 12,758 8,936 8,208 9,014 7,944 6,922 13.22%
  YoY % 14.31% 42.77% 8.87% -8.94% 13.47% 14.76% -
  Horiz. % 210.69% 184.31% 129.10% 118.58% 130.22% 114.76% 100.00%
Tax -3,419 -3,498 -2,350 -958 -1,420 -1,355 -309 49.25%
  YoY % 2.26% -48.85% -145.30% 32.54% -4.80% -338.51% -
  Horiz. % 1,106.47% 1,132.04% 760.52% 310.03% 459.55% 438.51% 100.00%
NP 11,165 9,260 6,586 7,250 7,594 6,589 6,613 9.12%
  YoY % 20.57% 40.60% -9.16% -4.53% 15.25% -0.36% -
  Horiz. % 168.83% 140.03% 99.59% 109.63% 114.83% 99.64% 100.00%
NP to SH 11,175 9,264 6,600 7,260 7,594 6,589 6,613 9.13%
  YoY % 20.63% 40.36% -9.09% -4.40% 15.25% -0.36% -
  Horiz. % 168.99% 140.09% 99.80% 109.78% 114.83% 99.64% 100.00%
Tax Rate 23.44 % 27.42 % 26.30 % 11.67 % 15.75 % 17.06 % 4.46 % 31.84%
  YoY % -14.51% 4.26% 125.36% -25.90% -7.68% 282.51% -
  Horiz. % 525.56% 614.80% 589.69% 261.66% 353.14% 382.51% 100.00%
Total Cost 157,044 141,692 142,376 148,804 132,711 157,168 85,832 10.59%
  YoY % 10.83% -0.48% -4.32% 12.13% -15.56% 83.11% -
  Horiz. % 182.97% 165.08% 165.88% 173.37% 154.62% 183.11% 100.00%
Net Worth 92,131 85,643 81,136 78,133 180,094 0 55,821 8.71%
  YoY % 7.58% 5.55% 3.84% -56.62% 0.00% 0.00% -
  Horiz. % 165.05% 153.42% 145.35% 139.97% 322.62% 0.00% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 4,961 4,966 4,972 4,947 2,114 1,764 0 -
  YoY % -0.11% -0.11% 0.50% 133.99% 19.85% 0.00% -
  Horiz. % 281.23% 281.54% 281.85% 280.44% 119.85% 100.00% -
Div Payout % 44.40 % 53.61 % 75.33 % 68.14 % 27.84 % 26.77 % - % -
  YoY % -17.18% -28.83% 10.55% 144.76% 4.00% 0.00% -
  Horiz. % 165.86% 200.26% 281.40% 254.54% 104.00% 100.00% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 92,131 85,643 81,136 78,133 180,094 0 55,821 8.71%
  YoY % 7.58% 5.55% 3.84% -56.62% 0.00% 0.00% -
  Horiz. % 165.05% 153.42% 145.35% 139.97% 322.62% 0.00% 100.00%
NOSH 248,333 247,523 248,124 248,043 246,704 106,012 85,879 19.35%
  YoY % 0.33% -0.24% 0.03% 0.54% 132.71% 23.44% -
  Horiz. % 289.16% 288.22% 288.92% 288.83% 287.27% 123.44% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.64 % 6.13 % 4.42 % 4.65 % 5.41 % 4.02 % 7.15 % -1.23%
  YoY % 8.32% 38.69% -4.95% -14.05% 34.58% -43.78% -
  Horiz. % 92.87% 85.73% 61.82% 65.03% 75.66% 56.22% 100.00%
ROE 12.13 % 10.82 % 8.13 % 9.29 % 4.22 % - % 11.85 % 0.39%
  YoY % 12.11% 33.09% -12.49% 120.14% 0.00% 0.00% -
  Horiz. % 102.36% 91.31% 68.61% 78.40% 35.61% 0.00% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 67.74 60.98 60.04 62.91 56.87 154.47 107.64 -7.42%
  YoY % 11.09% 1.57% -4.56% 10.62% -63.18% 43.51% -
  Horiz. % 62.93% 56.65% 55.78% 58.44% 52.83% 143.51% 100.00%
EPS 4.50 3.74 2.66 2.93 3.08 6.22 7.70 -8.56%
  YoY % 20.32% 40.60% -9.22% -4.87% -50.48% -19.22% -
  Horiz. % 58.44% 48.57% 34.55% 38.05% 40.00% 80.78% 100.00%
DPS 2.00 2.00 2.00 2.00 0.86 1.66 0.00 -
  YoY % 0.00% 0.00% 0.00% 132.56% -48.19% 0.00% -
  Horiz. % 120.48% 120.48% 120.48% 120.48% 51.81% 100.00% -
NAPS 0.3710 0.3460 0.3270 0.3150 0.7300 0.0000 0.6500 -8.92%
  YoY % 7.23% 5.81% 3.81% -56.85% 0.00% 0.00% -
  Horiz. % 57.08% 53.23% 50.31% 48.46% 112.31% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 53.07 47.62 47.00 49.23 44.27 51.66 29.17 10.48%
  YoY % 11.44% 1.32% -4.53% 11.20% -14.31% 77.10% -
  Horiz. % 181.93% 163.25% 161.12% 168.77% 151.77% 177.10% 100.00%
EPS 3.53 2.92 2.08 2.29 2.40 2.08 2.09 9.12%
  YoY % 20.89% 40.38% -9.17% -4.58% 15.38% -0.48% -
  Horiz. % 168.90% 139.71% 99.52% 109.57% 114.83% 99.52% 100.00%
DPS 1.57 1.57 1.57 1.56 0.67 0.56 0.00 -
  YoY % 0.00% 0.00% 0.64% 132.84% 19.64% 0.00% -
  Horiz. % 280.36% 280.36% 280.36% 278.57% 119.64% 100.00% -
NAPS 0.2907 0.2702 0.2560 0.2465 0.5682 0.0000 0.1761 8.71%
  YoY % 7.59% 5.55% 3.85% -56.62% 0.00% 0.00% -
  Horiz. % 165.08% 153.44% 145.37% 139.98% 322.66% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.4500 0.3700 0.3800 0.4000 0.7000 0.4700 0.4400 -
P/RPS 0.66 0.61 0.63 0.64 1.23 0.30 0.41 8.25%
  YoY % 8.20% -3.17% -1.56% -47.97% 310.00% -26.83% -
  Horiz. % 160.98% 148.78% 153.66% 156.10% 300.00% 73.17% 100.00%
P/EPS 10.00 9.89 14.29 13.67 22.74 7.56 5.71 9.78%
  YoY % 1.11% -30.79% 4.54% -39.89% 200.79% 32.40% -
  Horiz. % 175.13% 173.20% 250.26% 239.40% 398.25% 132.40% 100.00%
EY 10.00 10.12 7.00 7.32 4.40 13.22 17.50 -8.90%
  YoY % -1.19% 44.57% -4.37% 66.36% -66.72% -24.46% -
  Horiz. % 57.14% 57.83% 40.00% 41.83% 25.14% 75.54% 100.00%
DY 4.44 5.41 5.26 5.00 1.22 3.54 0.00 -
  YoY % -17.93% 2.85% 5.20% 309.84% -65.54% 0.00% -
  Horiz. % 125.42% 152.82% 148.59% 141.24% 34.46% 100.00% -
P/NAPS 1.21 1.07 1.16 1.27 0.96 0.00 0.68 10.08%
  YoY % 13.08% -7.76% -8.66% 32.29% 0.00% 0.00% -
  Horiz. % 177.94% 157.35% 170.59% 186.76% 141.18% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/04/14 27/05/13 25/05/12 25/05/11 18/05/10 28/05/09 - -
Price 0.5100 0.3800 0.3600 0.3700 0.7500 0.4400 0.0000 -
P/RPS 0.75 0.62 0.60 0.59 1.32 0.28 0.00 -
  YoY % 20.97% 3.33% 1.69% -55.30% 371.43% 0.00% -
  Horiz. % 267.86% 221.43% 214.29% 210.71% 471.43% 100.00% -
P/EPS 11.33 10.15 13.53 12.64 24.37 7.08 0.00 -
  YoY % 11.63% -24.98% 7.04% -48.13% 244.21% 0.00% -
  Horiz. % 160.03% 143.36% 191.10% 178.53% 344.21% 100.00% -
EY 8.82 9.85 7.39 7.91 4.10 14.13 0.00 -
  YoY % -10.46% 33.29% -6.57% 92.93% -70.98% 0.00% -
  Horiz. % 62.42% 69.71% 52.30% 55.98% 29.02% 100.00% -
DY 3.92 5.26 5.56 5.41 1.14 3.78 0.00 -
  YoY % -25.48% -5.40% 2.77% 374.56% -69.84% 0.00% -
  Horiz. % 103.70% 139.15% 147.09% 143.12% 30.16% 100.00% -
P/NAPS 1.37 1.10 1.10 1.17 1.03 0.00 0.00 -
  YoY % 24.55% 0.00% -5.98% 13.59% 0.00% 0.00% -
  Horiz. % 133.01% 106.80% 106.80% 113.59% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS