[SLP] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -39.61%
YoY- 15.63%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 153,376 156,092 157,445 158,222 153,528 130,446 124,162 15.14%
PBT 10,672 10,383 11,006 12,196 19,372 7,824 10,202 3.05%
Tax -1,544 -1,073 -1,322 -1,708 -2,004 -1,219 -1,466 3.51%
NP 9,128 9,310 9,684 10,488 17,368 6,605 8,736 2.97%
-
NP to SH 9,128 9,320 9,684 10,488 17,368 6,605 8,736 2.97%
-
Tax Rate 14.47% 10.33% 12.01% 14.00% 10.34% 15.58% 14.37% -
Total Cost 144,248 146,782 147,761 147,734 136,160 123,841 115,426 16.03%
-
Net Worth 78,133 75,639 74,112 74,207 180,094 72,093 71,033 6.56%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 4,943 3,293 4,947 - 2,120 2,827 -
Div Payout % - 53.04% 34.01% 47.17% - 32.10% 32.36% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 78,133 75,639 74,112 74,207 180,094 72,093 71,033 6.56%
NOSH 248,043 247,188 247,040 247,358 246,704 106,019 106,019 76.32%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.95% 5.96% 6.15% 6.63% 11.31% 5.06% 7.04% -
ROE 11.68% 12.32% 13.07% 14.13% 9.64% 9.16% 12.30% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 61.83 63.15 63.73 63.96 62.23 123.04 117.11 -34.70%
EPS 3.68 3.77 3.92 4.24 7.04 6.23 8.24 -41.60%
DPS 0.00 2.00 1.33 2.00 0.00 2.00 2.67 -
NAPS 0.315 0.306 0.30 0.30 0.73 0.68 0.67 -39.56%
Adjusted Per Share Value based on latest NOSH - 250,555
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 48.49 49.35 49.77 50.02 48.54 41.24 39.25 15.15%
EPS 2.89 2.95 3.06 3.32 5.49 2.09 2.76 3.11%
DPS 0.00 1.56 1.04 1.56 0.00 0.67 0.89 -
NAPS 0.247 0.2391 0.2343 0.2346 0.5693 0.2279 0.2246 6.54%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.40 0.50 0.50 0.65 0.70 0.57 0.54 -
P/RPS 0.65 0.79 0.78 1.02 1.12 0.46 0.46 25.94%
P/EPS 10.87 13.26 12.76 15.33 9.94 9.15 6.55 40.21%
EY 9.20 7.54 7.84 6.52 10.06 10.93 15.26 -28.65%
DY 0.00 4.00 2.67 3.08 0.00 3.51 4.94 -
P/NAPS 1.27 1.63 1.67 2.17 0.96 0.84 0.81 34.99%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 24/11/10 25/08/10 18/05/10 25/02/10 18/11/09 -
Price 0.37 0.38 0.60 0.60 0.75 0.59 0.52 -
P/RPS 0.60 0.60 0.94 0.94 1.21 0.48 0.44 22.99%
P/EPS 10.05 10.08 15.31 14.15 10.65 9.47 6.31 36.42%
EY 9.95 9.92 6.53 7.07 9.39 10.56 15.85 -26.70%
DY 0.00 5.26 2.22 3.33 0.00 3.39 5.13 -
P/NAPS 1.17 1.24 2.00 2.00 1.03 0.87 0.78 31.06%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment