[SLP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 0.81%
YoY- 26.05%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 118,084 79,111 38,382 130,446 93,122 58,880 28,523 157.60%
PBT 8,255 6,098 4,843 7,824 7,652 5,275 3,650 72.21%
Tax -992 -854 -501 -1,219 -1,100 -740 -300 121.79%
NP 7,263 5,244 4,342 6,605 6,552 4,535 3,350 67.43%
-
NP to SH 7,263 5,244 4,342 6,605 6,552 4,535 3,350 67.43%
-
Tax Rate 12.02% 14.00% 10.34% 15.58% 14.38% 14.03% 8.22% -
Total Cost 110,821 73,867 34,040 123,841 86,570 54,345 25,173 168.36%
-
Net Worth 74,112 74,207 180,094 72,093 71,033 72,051 73,148 0.87%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,470 2,473 - 2,120 2,120 2,119 - -
Div Payout % 34.01% 47.17% - 32.10% 32.36% 46.73% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 74,112 74,207 180,094 72,093 71,033 72,051 73,148 0.87%
NOSH 247,040 247,358 246,704 106,019 106,019 105,957 106,012 75.67%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.15% 6.63% 11.31% 5.06% 7.04% 7.70% 11.74% -
ROE 9.80% 7.07% 2.41% 9.16% 9.22% 6.29% 4.58% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 47.80 31.98 15.56 123.04 87.83 55.57 26.91 46.61%
EPS 2.94 2.12 1.76 6.23 6.18 4.28 3.16 -4.69%
DPS 1.00 1.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 0.30 0.30 0.73 0.68 0.67 0.68 0.69 -42.57%
Adjusted Per Share Value based on latest NOSH - 103,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.26 24.96 12.11 41.16 29.38 18.58 9.00 157.60%
EPS 2.29 1.65 1.37 2.08 2.07 1.43 1.06 67.03%
DPS 0.78 0.78 0.00 0.67 0.67 0.67 0.00 -
NAPS 0.2338 0.2341 0.5682 0.2275 0.2241 0.2273 0.2308 0.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.65 0.70 0.57 0.54 0.55 0.47 -
P/RPS 1.05 2.03 4.50 0.46 0.61 0.99 1.75 -28.84%
P/EPS 17.01 30.66 39.77 9.15 8.74 12.85 14.87 9.36%
EY 5.88 3.26 2.51 10.93 11.44 7.78 6.72 -8.50%
DY 2.00 1.54 0.00 3.51 3.70 3.64 0.00 -
P/NAPS 1.67 2.17 0.96 0.84 0.81 0.81 0.68 81.92%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 18/05/10 25/02/10 18/11/09 17/08/09 28/05/09 -
Price 0.60 0.60 0.75 0.59 0.52 0.56 0.44 -
P/RPS 1.26 1.88 4.82 0.48 0.59 1.01 1.64 -16.10%
P/EPS 20.41 28.30 42.61 9.47 8.41 13.08 13.92 29.03%
EY 4.90 3.53 2.35 10.56 11.88 7.64 7.18 -22.46%
DY 1.67 1.67 0.00 3.39 3.85 3.57 0.00 -
P/NAPS 2.00 2.00 1.03 0.87 0.78 0.82 0.64 113.59%

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