[SLP] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -3.68%
YoY- 19.21%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 158,222 153,528 130,446 124,162 117,760 114,092 183,915 -9.56%
PBT 12,196 19,372 7,824 10,202 10,550 14,600 6,399 53.90%
Tax -1,708 -2,004 -1,219 -1,466 -1,480 -1,200 -1,159 29.59%
NP 10,488 17,368 6,605 8,736 9,070 13,400 5,240 59.02%
-
NP to SH 10,488 17,368 6,605 8,736 9,070 13,400 5,240 59.02%
-
Tax Rate 14.00% 10.34% 15.58% 14.37% 14.03% 8.22% 18.11% -
Total Cost 147,734 136,160 123,841 115,426 108,690 100,692 178,675 -11.93%
-
Net Worth 74,207 180,094 72,093 71,033 72,051 73,148 66,635 7.46%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,947 - 2,120 2,827 4,238 - 4,038 14.53%
Div Payout % 47.17% - 32.10% 32.36% 46.73% - 77.07% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 74,207 180,094 72,093 71,033 72,051 73,148 66,635 7.46%
NOSH 247,358 246,704 106,019 106,019 105,957 106,012 100,963 82.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.63% 11.31% 5.06% 7.04% 7.70% 11.74% 2.85% -
ROE 14.13% 9.64% 9.16% 12.30% 12.59% 18.32% 7.86% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 63.96 62.23 123.04 117.11 111.14 107.62 182.16 -50.32%
EPS 4.24 7.04 6.23 8.24 8.56 12.64 5.19 -12.64%
DPS 2.00 0.00 2.00 2.67 4.00 0.00 4.00 -37.08%
NAPS 0.30 0.73 0.68 0.67 0.68 0.69 0.66 -40.96%
Adjusted Per Share Value based on latest NOSH - 106,105
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 49.92 48.44 41.16 39.17 37.15 36.00 58.02 -9.56%
EPS 3.31 5.48 2.08 2.76 2.86 4.23 1.65 59.26%
DPS 1.56 0.00 0.67 0.89 1.34 0.00 1.27 14.73%
NAPS 0.2341 0.5682 0.2275 0.2241 0.2273 0.2308 0.2102 7.46%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.65 0.70 0.57 0.54 0.55 0.47 0.46 -
P/RPS 1.02 1.12 0.46 0.46 0.49 0.44 0.25 155.99%
P/EPS 15.33 9.94 9.15 6.55 6.43 3.72 8.86 44.26%
EY 6.52 10.06 10.93 15.26 15.56 26.89 11.28 -30.68%
DY 3.08 0.00 3.51 4.94 7.27 0.00 8.70 -50.05%
P/NAPS 2.17 0.96 0.84 0.81 0.81 0.68 0.70 113.04%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 18/05/10 25/02/10 18/11/09 17/08/09 28/05/09 27/02/09 -
Price 0.60 0.75 0.59 0.52 0.56 0.44 0.47 -
P/RPS 0.94 1.21 0.48 0.44 0.50 0.41 0.26 136.11%
P/EPS 14.15 10.65 9.47 6.31 6.54 3.48 9.06 34.72%
EY 7.07 9.39 10.56 15.85 15.29 28.73 11.04 -25.76%
DY 3.33 0.00 3.39 5.13 7.14 0.00 8.51 -46.59%
P/NAPS 2.00 1.03 0.87 0.78 0.82 0.64 0.71 99.83%

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