[SLP] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 89.61%
YoY- -12.05%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 44,454 161,843 120,600 77,498 38,089 151,208 114,802 -46.90%
PBT 3,417 14,472 11,351 6,287 3,305 12,682 10,093 -51.45%
Tax -884 -3,242 -2,371 -1,359 -706 -3,244 -2,294 -47.07%
NP 2,533 11,230 8,980 4,928 2,599 9,438 7,799 -52.78%
-
NP to SH 2,533 11,240 8,980 4,928 2,599 9,442 7,799 -52.78%
-
Tax Rate 25.87% 22.40% 20.89% 21.62% 21.36% 25.58% 22.73% -
Total Cost 41,921 150,613 111,620 72,570 35,490 141,770 107,003 -46.48%
-
Net Worth 92,131 89,375 87,078 85,435 85,643 82,802 80,961 9.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 4,951 2,473 2,476 - 4,943 2,475 -
Div Payout % - 44.05% 27.55% 50.25% - 52.36% 31.75% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 92,131 89,375 87,078 85,435 85,643 82,802 80,961 9.00%
NOSH 248,333 247,577 247,382 247,638 247,523 247,172 247,587 0.20%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.70% 6.94% 7.45% 6.36% 6.82% 6.24% 6.79% -
ROE 2.75% 12.58% 10.31% 5.77% 3.03% 11.40% 9.63% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 17.90 65.37 48.75 31.29 15.39 61.18 46.37 -47.01%
EPS 1.02 4.54 3.63 1.99 1.05 3.82 3.15 -52.87%
DPS 0.00 2.00 1.00 1.00 0.00 2.00 1.00 -
NAPS 0.371 0.361 0.352 0.345 0.346 0.335 0.327 8.78%
Adjusted Per Share Value based on latest NOSH - 247,765
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.03 51.06 38.05 24.45 12.02 47.71 36.22 -46.89%
EPS 0.80 3.55 2.83 1.55 0.82 2.98 2.46 -52.74%
DPS 0.00 1.56 0.78 0.78 0.00 1.56 0.78 -
NAPS 0.2907 0.282 0.2747 0.2695 0.2702 0.2612 0.2554 9.02%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.45 0.43 0.40 0.375 0.37 0.38 0.37 -
P/RPS 2.51 0.66 0.82 1.20 2.40 0.62 0.80 114.46%
P/EPS 44.12 9.47 11.02 18.84 35.24 9.95 11.75 141.77%
EY 2.27 10.56 9.08 5.31 2.84 10.05 8.51 -58.59%
DY 0.00 4.65 2.50 2.67 0.00 5.26 2.70 -
P/NAPS 1.21 1.19 1.14 1.09 1.07 1.13 1.13 4.67%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/04/14 25/02/14 15/11/13 19/08/13 27/05/13 27/02/13 09/11/12 -
Price 0.51 0.455 0.40 0.395 0.38 0.36 0.37 -
P/RPS 2.85 0.70 0.82 1.26 2.47 0.59 0.80 133.43%
P/EPS 50.00 10.02 11.02 19.85 36.19 9.42 11.75 162.82%
EY 2.00 9.98 9.08 5.04 2.76 10.61 8.51 -61.95%
DY 0.00 4.40 2.50 2.53 0.00 5.56 2.70 -
P/NAPS 1.37 1.26 1.14 1.14 1.10 1.07 1.13 13.71%

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