[SLP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 21.07%
YoY- 54.71%
Quarter Report
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 120,600 77,498 38,089 151,208 114,802 76,878 38,344 114.51%
PBT 11,351 6,287 3,305 12,682 10,093 7,123 3,229 131.01%
Tax -2,371 -1,359 -706 -3,244 -2,294 -1,520 -450 202.48%
NP 8,980 4,928 2,599 9,438 7,799 5,603 2,779 118.41%
-
NP to SH 8,980 4,928 2,599 9,442 7,799 5,603 2,779 118.41%
-
Tax Rate 20.89% 21.62% 21.36% 25.58% 22.73% 21.34% 13.94% -
Total Cost 111,620 72,570 35,490 141,770 107,003 71,275 35,565 114.21%
-
Net Worth 87,078 85,435 85,643 82,802 80,961 80,959 81,136 4.82%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,473 2,476 - 4,943 2,475 - - -
Div Payout % 27.55% 50.25% - 52.36% 31.75% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 87,078 85,435 85,643 82,802 80,961 80,959 81,136 4.82%
NOSH 247,382 247,638 247,523 247,172 247,587 246,828 248,124 -0.19%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.45% 6.36% 6.82% 6.24% 6.79% 7.29% 7.25% -
ROE 10.31% 5.77% 3.03% 11.40% 9.63% 6.92% 3.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.75 31.29 15.39 61.18 46.37 31.15 15.45 114.97%
EPS 3.63 1.99 1.05 3.82 3.15 2.27 1.12 118.85%
DPS 1.00 1.00 0.00 2.00 1.00 0.00 0.00 -
NAPS 0.352 0.345 0.346 0.335 0.327 0.328 0.327 5.02%
Adjusted Per Share Value based on latest NOSH - 248,939
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 38.13 24.50 12.04 47.80 36.29 24.30 12.12 114.55%
EPS 2.84 1.56 0.82 2.98 2.47 1.77 0.88 118.22%
DPS 0.78 0.78 0.00 1.56 0.78 0.00 0.00 -
NAPS 0.2753 0.2701 0.2707 0.2618 0.2559 0.2559 0.2565 4.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.40 0.375 0.37 0.38 0.37 0.38 0.38 -
P/RPS 0.82 1.20 2.40 0.62 0.80 1.22 2.46 -51.89%
P/EPS 11.02 18.84 35.24 9.95 11.75 16.74 33.93 -52.71%
EY 9.08 5.31 2.84 10.05 8.51 5.97 2.95 111.45%
DY 2.50 2.67 0.00 5.26 2.70 0.00 0.00 -
P/NAPS 1.14 1.09 1.07 1.13 1.13 1.16 1.16 -1.15%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 19/08/13 27/05/13 27/02/13 09/11/12 17/08/12 25/05/12 -
Price 0.40 0.395 0.38 0.36 0.37 0.39 0.36 -
P/RPS 0.82 1.26 2.47 0.59 0.80 1.25 2.33 -50.12%
P/EPS 11.02 19.85 36.19 9.42 11.75 17.18 32.14 -50.98%
EY 9.08 5.04 2.76 10.61 8.51 5.82 3.11 104.14%
DY 2.50 2.53 0.00 5.56 2.70 0.00 0.00 -
P/NAPS 1.14 1.14 1.10 1.07 1.13 1.19 1.10 2.40%

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