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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers