[SLP] YoY Cumulative Quarter 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- 36.82%
YoY- -23.82%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 134,055 120,600 114,802 111,578 118,084 93,122 140,043 -0.72%
PBT 10,521 11,351 10,093 6,132 8,255 7,652 6,113 9.46%
Tax -2,345 -2,371 -2,294 -599 -992 -1,100 -617 24.91%
NP 8,176 8,980 7,799 5,533 7,263 6,552 5,496 6.84%
-
NP to SH 8,176 8,980 7,799 5,533 7,263 6,552 5,496 6.84%
-
Tax Rate 22.29% 20.89% 22.73% 9.77% 12.02% 14.38% 10.09% -
Total Cost 125,879 111,620 107,003 106,045 110,821 86,570 134,547 -1.10%
-
Net Worth 92,381 87,078 80,961 76,325 74,112 71,033 65,475 5.90%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 2,470 2,473 2,475 2,470 2,470 2,120 1,984 3.71%
Div Payout % 30.21% 27.55% 31.75% 44.64% 34.01% 32.36% 36.10% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 92,381 87,078 80,961 76,325 74,112 71,033 65,475 5.90%
NOSH 247,009 247,382 247,587 247,008 247,040 106,019 99,205 16.41%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.10% 7.45% 6.79% 4.96% 6.15% 7.04% 3.92% -
ROE 8.85% 10.31% 9.63% 7.25% 9.80% 9.22% 8.39% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 54.27 48.75 46.37 45.17 47.80 87.83 141.16 -14.72%
EPS 3.31 3.63 3.15 2.24 2.94 6.18 5.54 -8.22%
DPS 1.00 1.00 1.00 1.00 1.00 2.00 2.00 -10.90%
NAPS 0.374 0.352 0.327 0.309 0.30 0.67 0.66 -9.02%
Adjusted Per Share Value based on latest NOSH - 248,333
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 42.29 38.05 36.22 35.20 37.26 29.38 44.18 -0.72%
EPS 2.58 2.83 2.46 1.75 2.29 2.07 1.73 6.88%
DPS 0.78 0.78 0.78 0.78 0.78 0.67 0.63 3.62%
NAPS 0.2915 0.2747 0.2554 0.2408 0.2338 0.2241 0.2066 5.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.64 0.40 0.37 0.34 0.50 0.54 0.47 -
P/RPS 1.18 0.82 0.80 0.75 1.05 0.61 0.33 23.64%
P/EPS 19.34 11.02 11.75 15.18 17.01 8.74 8.48 14.72%
EY 5.17 9.08 8.51 6.59 5.88 11.44 11.79 -12.83%
DY 1.56 2.50 2.70 2.94 2.00 3.70 4.26 -15.41%
P/NAPS 1.71 1.14 1.13 1.10 1.67 0.81 0.71 15.76%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 07/11/14 15/11/13 09/11/12 25/11/11 24/11/10 18/11/09 18/11/08 -
Price 0.74 0.40 0.37 0.37 0.60 0.52 0.44 -
P/RPS 1.36 0.82 0.80 0.82 1.26 0.59 0.31 27.93%
P/EPS 22.36 11.02 11.75 16.52 20.41 8.41 7.94 18.82%
EY 4.47 9.08 8.51 6.05 4.90 11.88 12.59 -15.84%
DY 1.35 2.50 2.70 2.70 1.67 3.85 4.55 -18.32%
P/NAPS 1.98 1.14 1.13 1.20 2.00 0.78 0.67 19.78%

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