[SLP] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 20.77%
YoY- 15.63%
Quarter Report
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 77,498 76,878 74,141 79,111 58,880 93,212 0 -
PBT 6,287 7,123 4,692 6,098 5,275 4,460 0 -
Tax -1,359 -1,520 -648 -854 -740 -340 0 -
NP 4,928 5,603 4,044 5,244 4,535 4,120 0 -
-
NP to SH 4,928 5,603 4,044 5,244 4,535 4,120 0 -
-
Tax Rate 21.62% 21.34% 13.81% 14.00% 14.03% 7.62% - -
Total Cost 72,570 71,275 70,097 73,867 54,345 89,092 0 -
-
Net Worth 85,435 80,959 77,181 74,207 72,051 64,195 0 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 2,476 - - 2,473 2,119 - - -
Div Payout % 50.25% - - 47.17% 46.73% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 85,435 80,959 77,181 74,207 72,051 64,195 0 -
NOSH 247,638 246,828 246,585 247,358 105,957 95,813 0 -
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.36% 7.29% 5.45% 6.63% 7.70% 4.42% 0.00% -
ROE 5.77% 6.92% 5.24% 7.07% 6.29% 6.42% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 31.29 31.15 30.07 31.98 55.57 97.28 0.00 -
EPS 1.99 2.27 1.64 2.12 4.28 4.30 0.00 -
DPS 1.00 0.00 0.00 1.00 2.00 0.00 0.00 -
NAPS 0.345 0.328 0.313 0.30 0.68 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 250,555
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 24.50 24.30 23.44 25.01 18.61 29.47 0.00 -
EPS 1.56 1.77 1.28 1.66 1.43 1.30 0.00 -
DPS 0.78 0.00 0.00 0.78 0.67 0.00 0.00 -
NAPS 0.2701 0.2559 0.244 0.2346 0.2278 0.2029 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - -
Price 0.375 0.38 0.37 0.65 0.55 0.44 0.00 -
P/RPS 1.20 1.22 1.23 2.03 0.99 0.45 0.00 -
P/EPS 18.84 16.74 22.56 30.66 12.85 10.23 0.00 -
EY 5.31 5.97 4.43 3.26 7.78 9.77 0.00 -
DY 2.67 0.00 0.00 1.54 3.64 0.00 0.00 -
P/NAPS 1.09 1.16 1.18 2.17 0.81 0.66 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 17/08/12 24/08/11 25/08/10 17/08/09 19/08/08 - -
Price 0.395 0.39 0.34 0.60 0.56 0.47 0.00 -
P/RPS 1.26 1.25 1.13 1.88 1.01 0.48 0.00 -
P/EPS 19.85 17.18 20.73 28.30 13.08 10.93 0.00 -
EY 5.04 5.82 4.82 3.53 7.64 9.15 0.00 -
DY 2.53 0.00 0.00 1.67 3.57 0.00 0.00 -
P/NAPS 1.14 1.19 1.09 2.00 0.82 0.70 0.00 -

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