[SLP] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 28.32%
YoY- 41.11%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 161,843 151,208 148,961 156,092 130,446 183,915 95,615 9.15%
PBT 14,472 12,682 8,374 10,383 7,824 6,399 11,496 3.90%
Tax -3,242 -3,244 -2,285 -1,073 -1,219 -1,159 -870 24.48%
NP 11,230 9,438 6,089 9,310 6,605 5,240 10,626 0.92%
-
NP to SH 11,240 9,442 6,103 9,320 6,605 5,240 10,626 0.93%
-
Tax Rate 22.40% 25.58% 27.29% 10.33% 15.58% 18.11% 7.57% -
Total Cost 150,613 141,770 142,872 146,782 123,841 178,675 84,989 9.99%
-
Net Worth 89,375 82,802 78,444 75,639 72,093 66,635 38,471 15.06%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 4,951 4,943 4,949 4,943 2,120 4,038 - -
Div Payout % 44.05% 52.36% 81.09% 53.04% 32.10% 77.07% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 89,375 82,802 78,444 75,639 72,093 66,635 38,471 15.06%
NOSH 247,577 247,172 247,457 247,188 106,019 100,963 66,329 24.52%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.94% 6.24% 4.09% 5.96% 5.06% 2.85% 11.11% -
ROE 12.58% 11.40% 7.78% 12.32% 9.16% 7.86% 27.62% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 65.37 61.18 60.20 63.15 123.04 182.16 144.15 -12.33%
EPS 4.54 3.82 2.46 3.77 6.23 5.19 16.02 -18.93%
DPS 2.00 2.00 2.00 2.00 2.00 4.00 0.00 -
NAPS 0.361 0.335 0.317 0.306 0.68 0.66 0.58 -7.59%
Adjusted Per Share Value based on latest NOSH - 248,499
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 51.06 47.71 47.00 49.25 41.16 58.02 30.17 9.15%
EPS 3.55 2.98 1.93 2.94 2.08 1.65 3.35 0.97%
DPS 1.56 1.56 1.56 1.56 0.67 1.27 0.00 -
NAPS 0.282 0.2612 0.2475 0.2386 0.2275 0.2102 0.1214 15.06%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 - -
Price 0.43 0.38 0.38 0.50 0.57 0.46 0.00 -
P/RPS 0.66 0.62 0.63 0.79 0.46 0.25 0.00 -
P/EPS 9.47 9.95 15.41 13.26 9.15 8.86 0.00 -
EY 10.56 10.05 6.49 7.54 10.93 11.28 0.00 -
DY 4.65 5.26 5.26 4.00 3.51 8.70 0.00 -
P/NAPS 1.19 1.13 1.20 1.63 0.84 0.70 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 27/02/13 27/02/12 28/02/11 25/02/10 27/02/09 07/03/08 -
Price 0.455 0.36 0.40 0.38 0.59 0.47 0.00 -
P/RPS 0.70 0.59 0.66 0.60 0.48 0.26 0.00 -
P/EPS 10.02 9.42 16.22 10.08 9.47 9.06 0.00 -
EY 9.98 10.61 6.17 9.92 10.56 11.04 0.00 -
DY 4.40 5.56 5.00 5.26 3.39 8.51 0.00 -
P/NAPS 1.26 1.07 1.26 1.24 0.87 0.71 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