[SLP] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -6.52%
YoY- 3.76%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 151,698 148,962 148,962 149,587 151,123 156,054 156,092 -1.88%
PBT 10,806 8,936 8,375 8,261 8,977 8,208 10,383 2.70%
Tax -3,157 -2,350 -2,286 -681 -868 -958 -1,073 105.46%
NP 7,649 6,586 6,089 7,580 8,109 7,250 9,310 -12.28%
-
NP to SH 7,663 6,600 6,103 7,590 8,119 7,260 9,320 -12.24%
-
Tax Rate 29.22% 26.30% 27.30% 8.24% 9.67% 11.67% 10.33% -
Total Cost 144,049 142,376 142,873 142,007 143,014 148,804 146,782 -1.24%
-
Net Worth 81,251 81,136 78,892 76,734 77,632 78,133 76,040 4.52%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 7,449 4,972 4,972 4,968 4,947 4,947 4,947 31.40%
Div Payout % 97.21% 75.33% 81.47% 65.46% 60.93% 68.14% 53.08% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 81,251 81,136 78,892 76,734 77,632 78,133 76,040 4.52%
NOSH 247,719 248,124 248,873 248,333 248,028 248,043 248,499 -0.20%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.04% 4.42% 4.09% 5.07% 5.37% 4.65% 5.96% -
ROE 9.43% 8.13% 7.74% 9.89% 10.46% 9.29% 12.26% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 61.24 60.04 59.85 60.24 60.93 62.91 62.81 -1.67%
EPS 3.09 2.66 2.45 3.06 3.27 2.93 3.75 -12.11%
DPS 3.00 2.00 2.00 2.00 2.00 2.00 2.00 31.06%
NAPS 0.328 0.327 0.317 0.309 0.313 0.315 0.306 4.74%
Adjusted Per Share Value based on latest NOSH - 248,333
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 47.86 47.00 47.00 47.19 47.68 49.23 49.25 -1.89%
EPS 2.42 2.08 1.93 2.39 2.56 2.29 2.94 -12.17%
DPS 2.35 1.57 1.57 1.57 1.56 1.56 1.56 31.44%
NAPS 0.2563 0.256 0.2489 0.2421 0.2449 0.2465 0.2399 4.51%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.38 0.38 0.38 0.34 0.37 0.40 0.50 -
P/RPS 0.62 0.63 0.63 0.56 0.61 0.64 0.80 -15.64%
P/EPS 12.28 14.29 15.50 11.12 11.30 13.67 13.33 -5.32%
EY 8.14 7.00 6.45 8.99 8.85 7.32 7.50 5.61%
DY 7.89 5.26 5.26 5.88 5.41 5.00 4.00 57.34%
P/NAPS 1.16 1.16 1.20 1.10 1.18 1.27 1.63 -20.30%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 25/05/12 27/02/12 25/11/11 24/08/11 25/05/11 28/02/11 -
Price 0.39 0.36 0.40 0.37 0.34 0.37 0.38 -
P/RPS 0.64 0.60 0.67 0.61 0.56 0.59 0.60 4.40%
P/EPS 12.61 13.53 16.31 12.11 10.39 12.64 10.13 15.73%
EY 7.93 7.39 6.13 8.26 9.63 7.91 9.87 -13.58%
DY 7.69 5.56 5.00 5.41 5.88 5.41 5.26 28.84%
P/NAPS 1.19 1.10 1.26 1.20 1.09 1.17 1.24 -2.70%

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