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

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 12.85%
YoY- 54.74%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 157,007 151,827 150,952 151,207 152,184 151,698 148,962 3.56%
PBT 13,940 11,846 12,758 12,682 12,335 10,806 8,936 34.47%
Tax -3,318 -3,081 -3,498 -3,242 -3,980 -3,157 -2,350 25.82%
NP 10,622 8,765 9,260 9,440 8,355 7,649 6,586 37.48%
-
NP to SH 10,626 8,769 9,264 9,444 8,369 7,663 6,600 37.32%
-
Tax Rate 23.80% 26.01% 27.42% 25.56% 32.27% 29.22% 26.30% -
Total Cost 146,385 143,062 141,692 141,767 143,829 144,049 142,376 1.86%
-
Net Worth 86,991 85,479 85,643 83,394 80,684 81,251 81,136 4.75%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 4,967 4,967 4,966 4,966 4,965 7,449 4,972 -0.06%
Div Payout % 46.74% 56.64% 53.61% 52.59% 59.34% 97.21% 75.33% -
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 86,991 85,479 85,643 83,394 80,684 81,251 81,136 4.75%
NOSH 247,134 247,765 247,523 248,939 246,741 247,719 248,124 -0.26%
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 6.77% 5.77% 6.13% 6.24% 5.49% 5.04% 4.42% -
ROE 12.22% 10.26% 10.82% 11.32% 10.37% 9.43% 8.13% -
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 63.53 61.28 60.98 60.74 61.68 61.24 60.04 3.83%
EPS 4.30 3.54 3.74 3.79 3.39 3.09 2.66 37.69%
DPS 2.00 2.00 2.00 2.00 2.00 3.00 2.00 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 49.54 47.90 47.62 47.71 48.01 47.86 47.00 3.56%
EPS 3.35 2.77 2.92 2.98 2.64 2.42 2.08 37.36%
DPS 1.57 1.57 1.57 1.57 1.57 2.35 1.57 0.00%
NAPS 0.2745 0.2697 0.2702 0.2631 0.2546 0.2563 0.256 4.75%
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 0.63 0.61 0.61 0.63 0.60 0.62 0.63 0.00%
P/EPS 9.30 10.60 9.89 10.02 10.91 12.28 14.29 -24.88%
EY 10.75 9.44 10.12 9.98 9.17 8.14 7.00 33.07%
DY 5.00 5.33 5.41 5.26 5.41 7.89 5.26 -3.32%
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 0.63 0.64 0.62 0.59 0.60 0.64 0.60 3.30%
P/EPS 9.30 11.16 10.15 9.49 10.91 12.61 13.53 -22.09%
EY 10.75 8.96 9.85 10.54 9.17 7.93 7.39 28.35%
DY 5.00 5.06 5.26 5.56 5.41 7.69 5.56 -6.82%
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