[SLP] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 39.19%
YoY- 40.95%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 126,605 134,055 120,600 114,802 111,578 118,084 93,122 5.25%
PBT 26,324 10,521 11,351 10,093 6,132 8,255 7,652 22.85%
Tax -6,067 -2,345 -2,371 -2,294 -599 -992 -1,100 32.90%
NP 20,257 8,176 8,980 7,799 5,533 7,263 6,552 20.68%
-
NP to SH 20,257 8,176 8,980 7,799 5,533 7,263 6,552 20.68%
-
Tax Rate 23.05% 22.29% 20.89% 22.73% 9.77% 12.02% 14.38% -
Total Cost 106,348 125,879 111,620 107,003 106,045 110,821 86,570 3.48%
-
Net Worth 110,560 92,381 87,078 80,961 76,325 74,112 71,033 7.64%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 7,420 2,470 2,473 2,475 2,470 2,470 2,120 23.20%
Div Payout % 36.63% 30.21% 27.55% 31.75% 44.64% 34.01% 32.36% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 110,560 92,381 87,078 80,961 76,325 74,112 71,033 7.64%
NOSH 247,338 247,009 247,382 247,587 247,008 247,040 106,019 15.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 16.00% 6.10% 7.45% 6.79% 4.96% 6.15% 7.04% -
ROE 18.32% 8.85% 10.31% 9.63% 7.25% 9.80% 9.22% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 51.19 54.27 48.75 46.37 45.17 47.80 87.83 -8.60%
EPS 8.19 3.31 3.63 3.15 2.24 2.94 6.18 4.80%
DPS 3.00 1.00 1.00 1.00 1.00 1.00 2.00 6.98%
NAPS 0.447 0.374 0.352 0.327 0.309 0.30 0.67 -6.51%
Adjusted Per Share Value based on latest NOSH - 246,741
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 39.94 42.29 38.05 36.22 35.20 37.26 29.38 5.24%
EPS 6.39 2.58 2.83 2.46 1.75 2.29 2.07 20.65%
DPS 2.34 0.78 0.78 0.78 0.78 0.78 0.67 23.16%
NAPS 0.3488 0.2915 0.2747 0.2554 0.2408 0.2338 0.2241 7.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.67 0.64 0.40 0.37 0.34 0.50 0.54 -
P/RPS 3.26 1.18 0.82 0.80 0.75 1.05 0.61 32.20%
P/EPS 20.39 19.34 11.02 11.75 15.18 17.01 8.74 15.15%
EY 4.90 5.17 9.08 8.51 6.59 5.88 11.44 -13.17%
DY 1.80 1.56 2.50 2.70 2.94 2.00 3.70 -11.31%
P/NAPS 3.74 1.71 1.14 1.13 1.10 1.67 0.81 29.02%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 06/11/15 07/11/14 15/11/13 09/11/12 25/11/11 24/11/10 18/11/09 -
Price 1.86 0.74 0.40 0.37 0.37 0.60 0.52 -
P/RPS 3.63 1.36 0.82 0.80 0.82 1.26 0.59 35.34%
P/EPS 22.71 22.36 11.02 11.75 16.52 20.41 8.41 17.99%
EY 4.40 4.47 9.08 8.51 6.05 4.90 11.88 -15.25%
DY 1.61 1.35 2.50 2.70 2.70 1.67 3.85 -13.51%
P/NAPS 4.16 1.98 1.14 1.13 1.20 2.00 0.78 32.16%

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