[SLP] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 0.81%
YoY- 38.55%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 167,888 179,790 154,996 153,756 148,282 158,222 117,760 6.08%
PBT 29,374 12,904 12,574 14,246 9,384 12,196 10,550 18.59%
Tax -7,642 -2,820 -2,718 -3,040 -1,296 -1,708 -1,480 31.45%
NP 21,732 10,084 9,856 11,206 8,088 10,488 9,070 15.66%
-
NP to SH 21,732 10,084 9,856 11,206 8,088 10,488 9,070 15.66%
-
Tax Rate 26.02% 21.85% 21.62% 21.34% 13.81% 14.00% 14.03% -
Total Cost 146,156 169,706 145,140 142,550 140,194 147,734 108,690 5.05%
-
Net Worth 101,234 91,695 85,435 80,959 77,181 74,207 72,051 5.82%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 7,425 4,943 4,952 - - 4,947 4,238 9.79%
Div Payout % 34.17% 49.02% 50.25% - - 47.17% 46.73% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 101,234 91,695 85,435 80,959 77,181 74,207 72,051 5.82%
NOSH 247,517 247,156 247,638 246,828 246,585 247,358 105,957 15.18%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.94% 5.61% 6.36% 7.29% 5.45% 6.63% 7.70% -
ROE 21.47% 11.00% 11.54% 13.84% 10.48% 14.13% 12.59% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 67.83 72.74 62.59 62.29 60.13 63.96 111.14 -7.89%
EPS 8.78 4.08 3.98 4.54 3.28 4.24 8.56 0.42%
DPS 3.00 2.00 2.00 0.00 0.00 2.00 4.00 -4.67%
NAPS 0.409 0.371 0.345 0.328 0.313 0.30 0.68 -8.12%
Adjusted Per Share Value based on latest NOSH - 247,719
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 52.97 56.72 48.90 48.51 46.78 49.92 37.15 6.08%
EPS 6.86 3.18 3.11 3.54 2.55 3.31 2.86 15.69%
DPS 2.34 1.56 1.56 0.00 0.00 1.56 1.34 9.73%
NAPS 0.3194 0.2893 0.2695 0.2554 0.2435 0.2341 0.2273 5.83%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.44 0.49 0.375 0.38 0.37 0.65 0.55 -
P/RPS 2.12 0.67 0.60 0.61 0.62 1.02 0.49 27.63%
P/EPS 16.40 12.01 9.42 8.37 11.28 15.33 6.43 16.88%
EY 6.10 8.33 10.61 11.95 8.86 6.52 15.56 -14.44%
DY 2.08 4.08 5.33 0.00 0.00 3.08 7.27 -18.81%
P/NAPS 3.52 1.32 1.09 1.16 1.18 2.17 0.81 27.73%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 07/08/15 07/08/14 19/08/13 17/08/12 24/08/11 25/08/10 17/08/09 -
Price 1.45 0.55 0.395 0.39 0.34 0.60 0.56 -
P/RPS 2.14 0.76 0.63 0.63 0.57 0.94 0.50 27.40%
P/EPS 16.51 13.48 9.92 8.59 10.37 14.15 6.54 16.68%
EY 6.06 7.42 10.08 11.64 9.65 7.07 15.29 -14.28%
DY 2.07 3.64 5.06 0.00 0.00 3.33 7.14 -18.63%
P/NAPS 3.55 1.48 1.14 1.19 1.09 2.00 0.82 27.64%

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