Highlights

[SLP] YoY TTM Result on 2013-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -1.91%    YoY -     40.36%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 175,679 171,418 168,209 150,952 148,962 156,054 140,305 3.81%
  YoY % 2.49% 1.91% 11.43% 1.34% -4.54% 11.22% -
  Horiz. % 125.21% 122.18% 119.89% 107.59% 106.17% 111.22% 100.00%
PBT 35,041 17,600 14,584 12,758 8,936 8,208 9,014 25.37%
  YoY % 99.10% 20.68% 14.31% 42.77% 8.87% -8.94% -
  Horiz. % 388.74% 195.25% 161.79% 141.54% 99.13% 91.06% 100.00%
Tax -7,157 -3,522 -3,419 -3,498 -2,350 -958 -1,420 30.91%
  YoY % -103.21% -3.01% 2.26% -48.85% -145.30% 32.54% -
  Horiz. % 504.01% 248.03% 240.77% 246.34% 165.49% 67.46% 100.00%
NP 27,884 14,078 11,165 9,260 6,586 7,250 7,594 24.18%
  YoY % 98.07% 26.09% 20.57% 40.60% -9.16% -4.53% -
  Horiz. % 367.18% 185.38% 147.02% 121.94% 86.73% 95.47% 100.00%
NP to SH 27,920 14,049 11,175 9,264 6,600 7,260 7,594 24.21%
  YoY % 98.73% 25.72% 20.63% 40.36% -9.09% -4.40% -
  Horiz. % 367.66% 185.00% 147.16% 121.99% 86.91% 95.60% 100.00%
Tax Rate 20.42 % 20.01 % 23.44 % 27.42 % 26.30 % 11.67 % 15.75 % 4.42%
  YoY % 2.05% -14.63% -14.51% 4.26% 125.36% -25.90% -
  Horiz. % 129.65% 127.05% 148.83% 174.10% 166.98% 74.10% 100.00%
Total Cost 147,795 157,340 157,044 141,692 142,376 148,804 132,711 1.81%
  YoY % -6.07% 0.19% 10.83% -0.48% -4.32% 12.13% -
  Horiz. % 111.37% 118.56% 118.34% 106.77% 107.28% 112.13% 100.00%
Net Worth 115,120 98,505 92,131 85,643 81,136 78,133 180,094 -7.18%
  YoY % 16.87% 6.92% 7.58% 5.55% 3.84% -56.62% -
  Horiz. % 63.92% 54.70% 51.16% 47.55% 45.05% 43.38% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 11,145 4,938 4,961 4,966 4,972 4,947 2,114 31.89%
  YoY % 125.70% -0.46% -0.11% -0.11% 0.50% 133.99% -
  Horiz. % 527.15% 233.56% 234.65% 234.91% 235.17% 233.99% 100.00%
Div Payout % 39.92 % 35.15 % 44.40 % 53.61 % 75.33 % 68.14 % 27.84 % 6.18%
  YoY % 13.57% -20.83% -17.18% -28.83% 10.55% 144.76% -
  Horiz. % 143.39% 126.26% 159.48% 192.56% 270.58% 244.76% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 115,120 98,505 92,131 85,643 81,136 78,133 180,094 -7.18%
  YoY % 16.87% 6.92% 7.58% 5.55% 3.84% -56.62% -
  Horiz. % 63.92% 54.70% 51.16% 47.55% 45.05% 43.38% 100.00%
NOSH 247,038 247,500 248,333 247,523 248,124 248,043 246,704 0.02%
  YoY % -0.19% -0.34% 0.33% -0.24% 0.03% 0.54% -
  Horiz. % 100.14% 100.32% 100.66% 100.33% 100.58% 100.54% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 15.87 % 8.21 % 6.64 % 6.13 % 4.42 % 4.65 % 5.41 % 19.63%
  YoY % 93.30% 23.64% 8.32% 38.69% -4.95% -14.05% -
  Horiz. % 293.35% 151.76% 122.74% 113.31% 81.70% 85.95% 100.00%
ROE 24.25 % 14.26 % 12.13 % 10.82 % 8.13 % 9.29 % 4.22 % 33.80%
  YoY % 70.06% 17.56% 12.11% 33.09% -12.49% 120.14% -
  Horiz. % 574.64% 337.91% 287.44% 256.40% 192.65% 220.14% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 71.11 69.26 67.74 60.98 60.04 62.91 56.87 3.79%
  YoY % 2.67% 2.24% 11.09% 1.57% -4.56% 10.62% -
  Horiz. % 125.04% 121.79% 119.11% 107.23% 105.57% 110.62% 100.00%
EPS 11.30 5.68 4.50 3.74 2.66 2.93 3.08 24.17%
  YoY % 98.94% 26.22% 20.32% 40.60% -9.22% -4.87% -
  Horiz. % 366.88% 184.42% 146.10% 121.43% 86.36% 95.13% 100.00%
DPS 4.50 2.00 2.00 2.00 2.00 2.00 0.86 31.73%
  YoY % 125.00% 0.00% 0.00% 0.00% 0.00% 132.56% -
  Horiz. % 523.26% 232.56% 232.56% 232.56% 232.56% 232.56% 100.00%
NAPS 0.4660 0.3980 0.3710 0.3460 0.3270 0.3150 0.7300 -7.20%
  YoY % 17.09% 7.28% 7.23% 5.81% 3.81% -56.85% -
  Horiz. % 63.84% 54.52% 50.82% 47.40% 44.79% 43.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 55.43 54.08 53.07 47.62 47.00 49.23 44.27 3.81%
  YoY % 2.50% 1.90% 11.44% 1.32% -4.53% 11.20% -
  Horiz. % 125.21% 122.16% 119.88% 107.57% 106.17% 111.20% 100.00%
EPS 8.81 4.43 3.53 2.92 2.08 2.29 2.40 24.18%
  YoY % 98.87% 25.50% 20.89% 40.38% -9.17% -4.58% -
  Horiz. % 367.08% 184.58% 147.08% 121.67% 86.67% 95.42% 100.00%
DPS 3.52 1.56 1.57 1.57 1.57 1.56 0.67 31.82%
  YoY % 125.64% -0.64% 0.00% 0.00% 0.64% 132.84% -
  Horiz. % 525.37% 232.84% 234.33% 234.33% 234.33% 232.84% 100.00%
NAPS 0.3632 0.3108 0.2907 0.2702 0.2560 0.2465 0.5682 -7.18%
  YoY % 16.86% 6.91% 7.59% 5.55% 3.85% -56.62% -
  Horiz. % 63.92% 54.70% 51.16% 47.55% 45.05% 43.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.2000 0.8200 0.4500 0.3700 0.3800 0.4000 0.7000 -
P/RPS 3.09 1.18 0.66 0.61 0.63 0.64 1.23 16.58%
  YoY % 161.86% 78.79% 8.20% -3.17% -1.56% -47.97% -
  Horiz. % 251.22% 95.93% 53.66% 49.59% 51.22% 52.03% 100.00%
P/EPS 19.47 14.45 10.00 9.89 14.29 13.67 22.74 -2.55%
  YoY % 34.74% 44.50% 1.11% -30.79% 4.54% -39.89% -
  Horiz. % 85.62% 63.54% 43.98% 43.49% 62.84% 60.11% 100.00%
EY 5.14 6.92 10.00 10.12 7.00 7.32 4.40 2.62%
  YoY % -25.72% -30.80% -1.19% 44.57% -4.37% 66.36% -
  Horiz. % 116.82% 157.27% 227.27% 230.00% 159.09% 166.36% 100.00%
DY 2.05 2.44 4.44 5.41 5.26 5.00 1.22 9.03%
  YoY % -15.98% -45.05% -17.93% 2.85% 5.20% 309.84% -
  Horiz. % 168.03% 200.00% 363.93% 443.44% 431.15% 409.84% 100.00%
P/NAPS 4.72 2.06 1.21 1.07 1.16 1.27 0.96 30.37%
  YoY % 129.13% 70.25% 13.08% -7.76% -8.66% 32.29% -
  Horiz. % 491.67% 214.58% 126.04% 111.46% 120.83% 132.29% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 05/05/16 11/05/15 29/04/14 27/05/13 25/05/12 25/05/11 18/05/10 -
Price 2.0000 1.0400 0.5100 0.3800 0.3600 0.3700 0.7500 -
P/RPS 2.81 1.50 0.75 0.62 0.60 0.59 1.32 13.41%
  YoY % 87.33% 100.00% 20.97% 3.33% 1.69% -55.30% -
  Horiz. % 212.88% 113.64% 56.82% 46.97% 45.45% 44.70% 100.00%
P/EPS 17.70 18.32 11.33 10.15 13.53 12.64 24.37 -5.19%
  YoY % -3.38% 61.69% 11.63% -24.98% 7.04% -48.13% -
  Horiz. % 72.63% 75.17% 46.49% 41.65% 55.52% 51.87% 100.00%
EY 5.65 5.46 8.82 9.85 7.39 7.91 4.10 5.48%
  YoY % 3.48% -38.10% -10.46% 33.29% -6.57% 92.93% -
  Horiz. % 137.80% 133.17% 215.12% 240.24% 180.24% 192.93% 100.00%
DY 2.25 1.92 3.92 5.26 5.56 5.41 1.14 11.99%
  YoY % 17.19% -51.02% -25.48% -5.40% 2.77% 374.56% -
  Horiz. % 197.37% 168.42% 343.86% 461.40% 487.72% 474.56% 100.00%
P/NAPS 4.29 2.61 1.37 1.10 1.10 1.17 1.03 26.82%
  YoY % 64.37% 90.51% 24.55% 0.00% -5.98% 13.59% -
  Horiz. % 416.50% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers