[SLP] QoQ Cumulative 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- 20.77%
YoY- 15.63%
Quarter Report
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 38,344 156,092 118,084 79,111 38,382 130,446 93,122 -44.68%
PBT 2,668 10,383 8,255 6,098 4,843 7,824 7,652 -50.49%
Tax -386 -1,073 -992 -854 -501 -1,219 -1,100 -50.28%
NP 2,282 9,310 7,263 5,244 4,342 6,605 6,552 -50.52%
-
NP to SH 2,282 9,320 7,263 5,244 4,342 6,605 6,552 -50.52%
-
Tax Rate 14.47% 10.33% 12.02% 14.00% 10.34% 15.58% 14.38% -
Total Cost 36,062 146,782 110,821 73,867 34,040 123,841 86,570 -44.25%
-
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 2,470 2,473 - 2,120 2,120 -
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 2.92% 12.32% 9.80% 7.07% 2.41% 9.16% 9.22% -
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 15.46 63.15 47.80 31.98 15.56 123.04 87.83 -68.62%
EPS 0.92 3.77 2.94 2.12 1.76 6.23 6.18 -71.94%
DPS 0.00 2.00 1.00 1.00 0.00 2.00 2.00 -
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 12.12 49.35 37.33 25.01 12.13 41.24 29.44 -44.68%
EPS 0.72 2.95 2.30 1.66 1.37 2.09 2.07 -50.57%
DPS 0.00 1.56 0.78 0.78 0.00 0.67 0.67 -
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 2.59 0.79 1.05 2.03 4.50 0.46 0.61 162.43%
P/EPS 43.48 13.26 17.01 30.66 39.77 9.15 8.74 191.70%
EY 2.30 7.54 5.88 3.26 2.51 10.93 11.44 -65.71%
DY 0.00 4.00 2.00 1.54 0.00 3.51 3.70 -
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 2.39 0.60 1.26 1.88 4.82 0.48 0.59 154.33%
P/EPS 40.22 10.08 20.41 28.30 42.61 9.47 8.41 184.12%
EY 2.49 9.92 4.90 3.53 2.35 10.56 11.88 -64.74%
DY 0.00 5.26 1.67 1.67 0.00 3.39 3.85 -
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