Highlights

[SLP] YoY TTM Result on 2012-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     8.14%    YoY -     -9.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 171,418 168,209 150,952 148,962 156,054 140,305 163,757 0.76%
  YoY % 1.91% 11.43% 1.34% -4.54% 11.22% -14.32% -
  Horiz. % 104.68% 102.72% 92.18% 90.97% 95.30% 85.68% 100.00%
PBT 17,600 14,584 12,758 8,936 8,208 9,014 7,944 14.17%
  YoY % 20.68% 14.31% 42.77% 8.87% -8.94% 13.47% -
  Horiz. % 221.55% 183.59% 160.60% 112.49% 103.32% 113.47% 100.00%
Tax -3,522 -3,419 -3,498 -2,350 -958 -1,420 -1,355 17.25%
  YoY % -3.01% 2.26% -48.85% -145.30% 32.54% -4.80% -
  Horiz. % 259.93% 252.32% 258.15% 173.43% 70.70% 104.80% 100.00%
NP 14,078 11,165 9,260 6,586 7,250 7,594 6,589 13.48%
  YoY % 26.09% 20.57% 40.60% -9.16% -4.53% 15.25% -
  Horiz. % 213.66% 169.45% 140.54% 99.95% 110.03% 115.25% 100.00%
NP to SH 14,049 11,175 9,264 6,600 7,260 7,594 6,589 13.44%
  YoY % 25.72% 20.63% 40.36% -9.09% -4.40% 15.25% -
  Horiz. % 213.22% 169.60% 140.60% 100.17% 110.18% 115.25% 100.00%
Tax Rate 20.01 % 23.44 % 27.42 % 26.30 % 11.67 % 15.75 % 17.06 % 2.69%
  YoY % -14.63% -14.51% 4.26% 125.36% -25.90% -7.68% -
  Horiz. % 117.29% 137.40% 160.73% 154.16% 68.41% 92.32% 100.00%
Total Cost 157,340 157,044 141,692 142,376 148,804 132,711 157,168 0.02%
  YoY % 0.19% 10.83% -0.48% -4.32% 12.13% -15.56% -
  Horiz. % 100.11% 99.92% 90.15% 90.59% 94.68% 84.44% 100.00%
Net Worth 98,505 92,131 85,643 81,136 78,133 180,094 0 -
  YoY % 6.92% 7.58% 5.55% 3.84% -56.62% 0.00% -
  Horiz. % 54.70% 51.16% 47.55% 45.05% 43.38% 100.00% -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 4,938 4,961 4,966 4,972 4,947 2,114 1,764 18.71%
  YoY % -0.46% -0.11% -0.11% 0.50% 133.99% 19.85% -
  Horiz. % 279.93% 281.23% 281.54% 281.85% 280.44% 119.85% 100.00%
Div Payout % 35.15 % 44.40 % 53.61 % 75.33 % 68.14 % 27.84 % 26.77 % 4.64%
  YoY % -20.83% -17.18% -28.83% 10.55% 144.76% 4.00% -
  Horiz. % 131.30% 165.86% 200.26% 281.40% 254.54% 104.00% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 98,505 92,131 85,643 81,136 78,133 180,094 0 -
  YoY % 6.92% 7.58% 5.55% 3.84% -56.62% 0.00% -
  Horiz. % 54.70% 51.16% 47.55% 45.05% 43.38% 100.00% -
NOSH 247,500 248,333 247,523 248,124 248,043 246,704 106,012 15.17%
  YoY % -0.34% 0.33% -0.24% 0.03% 0.54% 132.71% -
  Horiz. % 233.46% 234.25% 233.49% 234.05% 233.98% 232.71% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.21 % 6.64 % 6.13 % 4.42 % 4.65 % 5.41 % 4.02 % 12.63%
  YoY % 23.64% 8.32% 38.69% -4.95% -14.05% 34.58% -
  Horiz. % 204.23% 165.17% 152.49% 109.95% 115.67% 134.58% 100.00%
ROE 14.26 % 12.13 % 10.82 % 8.13 % 9.29 % 4.22 % - % -
  YoY % 17.56% 12.11% 33.09% -12.49% 120.14% 0.00% -
  Horiz. % 337.91% 287.44% 256.40% 192.65% 220.14% 100.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 69.26 67.74 60.98 60.04 62.91 56.87 154.47 -12.51%
  YoY % 2.24% 11.09% 1.57% -4.56% 10.62% -63.18% -
  Horiz. % 44.84% 43.85% 39.48% 38.87% 40.73% 36.82% 100.00%
EPS 5.68 4.50 3.74 2.66 2.93 3.08 6.22 -1.50%
  YoY % 26.22% 20.32% 40.60% -9.22% -4.87% -50.48% -
  Horiz. % 91.32% 72.35% 60.13% 42.77% 47.11% 49.52% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 0.86 1.66 3.15%
  YoY % 0.00% 0.00% 0.00% 0.00% 132.56% -48.19% -
  Horiz. % 120.48% 120.48% 120.48% 120.48% 120.48% 51.81% 100.00%
NAPS 0.3980 0.3710 0.3460 0.3270 0.3150 0.7300 0.0000 -
  YoY % 7.28% 7.23% 5.81% 3.81% -56.85% 0.00% -
  Horiz. % 54.52% 50.82% 47.40% 44.79% 43.15% 100.00% -
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 54.08 53.07 47.62 47.00 49.23 44.27 51.66 0.77%
  YoY % 1.90% 11.44% 1.32% -4.53% 11.20% -14.31% -
  Horiz. % 104.68% 102.73% 92.18% 90.98% 95.30% 85.69% 100.00%
EPS 4.43 3.53 2.92 2.08 2.29 2.40 2.08 13.42%
  YoY % 25.50% 20.89% 40.38% -9.17% -4.58% 15.38% -
  Horiz. % 212.98% 169.71% 140.38% 100.00% 110.10% 115.38% 100.00%
DPS 1.56 1.57 1.57 1.57 1.56 0.67 0.56 18.61%
  YoY % -0.64% 0.00% 0.00% 0.64% 132.84% 19.64% -
  Horiz. % 278.57% 280.36% 280.36% 280.36% 278.57% 119.64% 100.00%
NAPS 0.3108 0.2907 0.2702 0.2560 0.2465 0.5682 0.0000 -
  YoY % 6.91% 7.59% 5.55% 3.85% -56.62% 0.00% -
  Horiz. % 54.70% 51.16% 47.55% 45.05% 43.38% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.8200 0.4500 0.3700 0.3800 0.4000 0.7000 0.4700 -
P/RPS 1.18 0.66 0.61 0.63 0.64 1.23 0.30 25.63%
  YoY % 78.79% 8.20% -3.17% -1.56% -47.97% 310.00% -
  Horiz. % 393.33% 220.00% 203.33% 210.00% 213.33% 410.00% 100.00%
P/EPS 14.45 10.00 9.89 14.29 13.67 22.74 7.56 11.40%
  YoY % 44.50% 1.11% -30.79% 4.54% -39.89% 200.79% -
  Horiz. % 191.14% 132.28% 130.82% 189.02% 180.82% 300.79% 100.00%
EY 6.92 10.00 10.12 7.00 7.32 4.40 13.22 -10.22%
  YoY % -30.80% -1.19% 44.57% -4.37% 66.36% -66.72% -
  Horiz. % 52.34% 75.64% 76.55% 52.95% 55.37% 33.28% 100.00%
DY 2.44 4.44 5.41 5.26 5.00 1.22 3.54 -6.01%
  YoY % -45.05% -17.93% 2.85% 5.20% 309.84% -65.54% -
  Horiz. % 68.93% 125.42% 152.82% 148.59% 141.24% 34.46% 100.00%
P/NAPS 2.06 1.21 1.07 1.16 1.27 0.96 0.00 -
  YoY % 70.25% 13.08% -7.76% -8.66% 32.29% 0.00% -
  Horiz. % 214.58% 126.04% 111.46% 120.83% 132.29% 100.00% -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 11/05/15 29/04/14 27/05/13 25/05/12 25/05/11 18/05/10 28/05/09 -
Price 1.0400 0.5100 0.3800 0.3600 0.3700 0.7500 0.4400 -
P/RPS 1.50 0.75 0.62 0.60 0.59 1.32 0.28 32.26%
  YoY % 100.00% 20.97% 3.33% 1.69% -55.30% 371.43% -
  Horiz. % 535.71% 267.86% 221.43% 214.29% 210.71% 471.43% 100.00%
P/EPS 18.32 11.33 10.15 13.53 12.64 24.37 7.08 17.16%
  YoY % 61.69% 11.63% -24.98% 7.04% -48.13% 244.21% -
  Horiz. % 258.76% 160.03% 143.36% 191.10% 178.53% 344.21% 100.00%
EY 5.46 8.82 9.85 7.39 7.91 4.10 14.13 -14.65%
  YoY % -38.10% -10.46% 33.29% -6.57% 92.93% -70.98% -
  Horiz. % 38.64% 62.42% 69.71% 52.30% 55.98% 29.02% 100.00%
DY 1.92 3.92 5.26 5.56 5.41 1.14 3.78 -10.67%
  YoY % -51.02% -25.48% -5.40% 2.77% 374.56% -69.84% -
  Horiz. % 50.79% 103.70% 139.15% 147.09% 143.12% 30.16% 100.00%
P/NAPS 2.61 1.37 1.10 1.10 1.17 1.03 0.00 -
  YoY % 90.51% 24.55% 0.00% -5.98% 13.59% 0.00% -
  Horiz. % 253.40% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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