[SLP] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

25-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- -24.39%

YoY- 26.05%

Quarter Report

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	157,445	158,222	153,528	130,446	124,162	117,760	114,092	23.92%
YoY %	-0.49%	3.06%	17.69%	5.06%	5.44%	3.21%	-	-
Horiz. %	138.00%	138.68%	134.57%	114.33%	108.83%	103.21%	100.00%	-
PBT	11,006	12,196	19,372	7,824	10,202	10,550	14,600	-17.15%
YoY %	-9.76%	-37.04%	147.60%	-23.31%	-3.30%	-27.74%	-	-
Horiz. %	75.38%	83.53%	132.68%	53.59%	69.88%	72.26%	100.00%	-
Tax	-1,322	-1,708	-2,004	-1,219	-1,466	-1,480	-1,200	6.66%
YoY %	22.60%	14.77%	-64.40%	16.85%	0.95%	-23.33%	-	-
Horiz. %	110.17%	142.33%	167.00%	101.58%	122.17%	123.33%	100.00%	-
NP	9,684	10,488	17,368	6,605	8,736	9,070	13,400	-19.45%
YoY %	-7.67%	-39.61%	162.95%	-24.39%	-3.68%	-32.31%	-	-
Horiz. %	72.27%	78.27%	129.61%	49.29%	65.19%	67.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,684	10,488	17,368	6,605	8,736	9,070	13,400	-19.45%
YoY %	-7.67%	-39.61%	162.95%	-24.39%	-3.68%	-32.31%	-	-
Horiz. %	72.27%	78.27%	129.61%	49.29%	65.19%	67.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.01%	14.00%	10.34%	15.58%	14.37%	14.03%	8.22%	-
YoY %	-14.21%	35.40%	-33.63%	8.42%	2.42%	70.68%	-	-
Horiz. %	146.11%	170.32%	125.79%	189.54%	174.82%	170.68%	100.00%	-
Total Cost	147,761	147,734	136,160	123,841	115,426	108,690	100,692	29.10%
YoY %	0.02%	8.50%	9.95%	7.29%	6.20%	7.94%	-	-
Horiz. %	146.75%	146.72%	135.22%	122.99%	114.63%	107.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	74,112	74,207	180,094	72,093	71,033	72,051	73,148	0.87%
YoY %	-0.13%	-58.80%	149.81%	1.49%	-1.41%	-1.50%	-	-
Horiz. %	101.32%	101.45%	246.20%	98.56%	97.11%	98.50%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	3,293	4,947	-	2,120	2,827	4,238	-	-
YoY %	-33.43%	0.00%	-	-25.01%	-33.29%	0.00%	-	-
Horiz. %	77.70%	116.73%	-	50.02%	66.71%	100.00%	-	-
Div Payout %	34.01%	47.17%	-	32.10%	32.36%	46.73%	-	-
YoY %	-27.90%	0.00%	-	-0.80%	-30.75%	0.00%	-	-
Horiz. %	72.78%	100.94%	-	68.69%	69.25%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	74,112	74,207	180,094	72,093	71,033	72,051	73,148	0.87%
YoY %	-0.13%	-58.80%	149.81%	1.49%	-1.41%	-1.50%	-	-
Horiz. %	101.32%	101.45%	246.20%	98.56%	97.11%	98.50%	100.00%	-
NOSH	247,040	247,358	246,704	106,019	106,019	105,957	106,012	75.67%
YoY %	-0.13%	0.27%	132.70%	0.00%	0.06%	-0.05%	-	-
Horiz. %	233.03%	233.33%	232.71%	100.01%	100.01%	99.95%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	6.15%	6.63%	11.31%	5.06%	7.04%	7.70%	11.74%	-
YoY %	-7.24%	-41.38%	123.52%	-28.13%	-8.57%	-34.41%	-	-
Horiz. %	52.39%	56.47%	96.34%	43.10%	59.97%	65.59%	100.00%	-
ROE	13.07%	14.13%	9.64%	9.16%	12.30%	12.59%	18.32%	-
YoY %	-7.50%	46.58%	5.24%	-25.53%	-2.30%	-31.28%	-	-
Horiz. %	71.34%	77.13%	52.62%	50.00%	67.14%	68.72%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	63.73	63.96	62.23	123.04	117.11	111.14	107.62	-29.45%
YoY %	-0.36%	2.78%	-49.42%	5.06%	5.37%	3.27%	-	-
Horiz. %	59.22%	59.43%	57.82%	114.33%	108.82%	103.27%	100.00%	-
EPS	3.92	4.24	7.04	6.23	8.24	8.56	12.64	-54.15%
YoY %	-7.55%	-39.77%	13.00%	-24.39%	-3.74%	-32.28%	-	-
Horiz. %	31.01%	33.54%	55.70%	49.29%	65.19%	67.72%	100.00%	-
DPS	1.33	2.00	0.00	2.00	2.67	4.00	0.00	-
YoY %	-33.50%	0.00%	0.00%	-25.09%	-33.25%	0.00%	-	-
Horiz. %	33.25%	50.00%	0.00%	50.00%	66.75%	100.00%	-	-
NAPS	0.30	0.30	0.73	0.68	0.67	0.68	0.69	-42.57%
YoY %	0.00%	-58.90%	7.35%	1.49%	-1.47%	-1.45%	-	-
Horiz. %	43.48%	43.48%	105.80%	98.55%	97.10%	98.55%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 103,999
RPS	49.67	49.92	48.44	41.16	39.17	37.15	36.00	23.91%
YoY %	-0.50%	3.06%	17.69%	5.08%	5.44%	3.19%	-	-
Horiz. %	137.97%	138.67%	134.56%	114.33%	108.81%	103.19%	100.00%	-
EPS	3.06	3.31	5.48	2.08	2.76	2.86	4.23	-19.39%
YoY %	-7.55%	-39.60%	163.46%	-24.64%	-3.50%	-32.39%	-	-
Horiz. %	72.34%	78.25%	129.55%	49.17%	65.25%	67.61%	100.00%	-
DPS	1.04	1.56	0.00	0.67	0.89	1.34	0.00	-
YoY %	-33.33%	0.00%	0.00%	-24.72%	-33.58%	0.00%	-	-
Horiz. %	77.61%	116.42%	0.00%	50.00%	66.42%	100.00%	-	-
NAPS	0.2338	0.2341	0.5682	0.2275	0.2241	0.2273	0.2308	0.86%
YoY %	-0.13%	-58.80%	149.76%	1.52%	-1.41%	-1.52%	-	-
Horiz. %	101.30%	101.43%	246.19%	98.57%	97.10%	98.48%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	0.50	0.65	0.70	0.57	0.54	0.55	0.47	-
P/RPS	0.78	1.02	1.12	0.46	0.46	0.49	0.44	46.42%
YoY %	-23.53%	-8.93%	143.48%	0.00%	-6.12%	11.36%	-	-
Horiz. %	177.27%	231.82%	254.55%	104.55%	104.55%	111.36%	100.00%	-
P/EPS	12.76	15.33	9.94	9.15	6.55	6.43	3.72	127.27%
YoY %	-16.76%	54.23%	8.63%	39.69%	1.87%	72.85%	-	-
Horiz. %	343.01%	412.10%	267.20%	245.97%	176.08%	172.85%	100.00%	-
EY	7.84	6.52	10.06	10.93	15.26	15.56	26.89	-55.99%
YoY %	20.25%	-35.19%	-7.96%	-28.37%	-1.93%	-42.13%	-	-
Horiz. %	29.16%	24.25%	37.41%	40.65%	56.75%	57.87%	100.00%	-
DY	2.67	3.08	0.00	3.51	4.94	7.27	0.00	-
YoY %	-13.31%	0.00%	0.00%	-28.95%	-32.05%	0.00%	-	-
Horiz. %	36.73%	42.37%	0.00%	48.28%	67.95%	100.00%	-	-
P/NAPS	1.67	2.17	0.96	0.84	0.81	0.81	0.68	81.92%
YoY %	-23.04%	126.04%	14.29%	3.70%	0.00%	19.12%	-	-
Horiz. %	245.59%	319.12%	141.18%	123.53%	119.12%	119.12%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	25/08/10	18/05/10	25/02/10	18/11/09	17/08/09	28/05/09	-
Price	0.60	0.60	0.75	0.59	0.52	0.56	0.44	-
P/RPS	0.94	0.94	1.21	0.48	0.44	0.50	0.41	73.78%
YoY %	0.00%	-22.31%	152.08%	9.09%	-12.00%	21.95%	-	-
Horiz. %	229.27%	229.27%	295.12%	117.07%	107.32%	121.95%	100.00%	-
P/EPS	15.31	14.15	10.65	9.47	6.31	6.54	3.48	168.24%
YoY %	8.20%	32.86%	12.46%	50.08%	-3.52%	87.93%	-	-
Horiz. %	439.94%	406.61%	306.03%	272.13%	181.32%	187.93%	100.00%	-
EY	6.53	7.07	9.39	10.56	15.85	15.29	28.73	-62.72%
YoY %	-7.64%	-24.71%	-11.08%	-33.38%	3.66%	-46.78%	-	-
Horiz. %	22.73%	24.61%	32.68%	36.76%	55.17%	53.22%	100.00%	-
DY	2.22	3.33	0.00	3.39	5.13	7.14	0.00	-
YoY %	-33.33%	0.00%	0.00%	-33.92%	-28.15%	0.00%	-	-
Horiz. %	31.09%	46.64%	0.00%	47.48%	71.85%	100.00%	-	-
P/NAPS	2.00	2.00	1.03	0.87	0.78	0.82	0.64	113.59%
YoY %	0.00%	94.17%	18.39%	11.54%	-4.88%	28.12%	-	-
Horiz. %	312.50%	312.50%	160.94%	135.94%	121.88%	128.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos