[SLP] QoQ TTM 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- 11.32%
YoY- -37.73%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 150,677 140,305 130,446 136,994 148,933 163,757 183,264 -12.26%
PBT 8,645 9,014 7,821 7,935 7,212 7,944 6,398 22.28%
Tax -1,333 -1,420 -1,219 -1,641 -1,558 -1,355 -1,158 9.86%
NP 7,312 7,594 6,602 6,294 5,654 6,589 5,240 24.94%
-
NP to SH 7,312 7,594 6,602 6,294 5,654 6,589 5,240 24.94%
-
Tax Rate 15.42% 15.75% 15.59% 20.68% 21.60% 17.06% 18.10% -
Total Cost 143,365 132,711 123,844 130,700 143,279 157,168 178,024 -13.47%
-
Net Worth 75,166 180,094 70,719 71,090 0 0 70,400 4.47%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,505 2,114 2,114 4,247 3,878 1,764 1,764 26.42%
Div Payout % 34.27% 27.84% 32.02% 67.49% 68.60% 26.77% 33.67% -
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 75,166 180,094 70,719 71,090 0 0 70,400 4.47%
NOSH 250,555 246,704 103,999 106,105 105,714 106,012 106,666 76.98%
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 4.85% 5.41% 5.06% 4.59% 3.80% 4.02% 2.86% -
ROE 9.73% 4.22% 9.34% 8.85% 0.00% 0.00% 7.44% -
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 60.14 56.87 125.43 129.11 140.88 154.47 171.81 -50.42%
EPS 2.92 3.08 6.35 5.93 5.35 6.22 4.91 -29.34%
DPS 1.00 0.86 2.03 4.00 3.67 1.66 1.65 -28.44%
NAPS 0.30 0.73 0.68 0.67 0.00 0.00 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 47.54 44.27 41.16 43.22 46.99 51.66 57.82 -12.26%
EPS 2.31 2.40 2.08 1.99 1.78 2.08 1.65 25.22%
DPS 0.79 0.67 0.67 1.34 1.22 0.56 0.56 25.86%
NAPS 0.2371 0.5682 0.2231 0.2243 0.00 0.00 0.2221 4.46%
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 1.08 1.23 0.45 0.42 0.39 0.30 0.27 152.62%
P/EPS 22.27 22.74 8.98 9.10 10.28 7.56 9.36 78.50%
EY 4.49 4.40 11.14 10.98 9.72 13.22 10.68 -43.96%
DY 1.54 1.22 3.57 7.41 6.67 3.54 3.60 -43.31%
P/NAPS 2.17 0.96 0.84 0.81 0.00 0.00 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 1.00 1.32 0.47 0.40 0.40 0.28 0.27 139.95%
P/EPS 20.56 24.37 9.29 8.77 10.47 7.08 9.57 66.73%
EY 4.86 4.10 10.76 11.41 9.55 14.13 10.45 -40.05%
DY 1.67 1.14 3.45 7.69 6.55 3.78 3.52 -39.25%
P/NAPS 2.00 1.03 0.87 0.78 0.00 0.00 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