[SLP] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 155.73%
YoY- 67.42%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 130,446 124,162 117,760 114,092 183,915 186,724 186,424 -21.13%
PBT 7,824 10,202 10,550 14,600 6,399 8,150 8,920 -8.34%
Tax -1,219 -1,466 -1,480 -1,200 -1,159 -822 -680 47.41%
NP 6,605 8,736 9,070 13,400 5,240 7,328 8,240 -13.67%
-
NP to SH 6,605 8,736 9,070 13,400 5,240 7,328 8,240 -13.67%
-
Tax Rate 15.58% 14.37% 14.03% 8.22% 18.11% 10.09% 7.62% -
Total Cost 123,841 115,426 108,690 100,692 178,675 179,396 178,184 -21.48%
-
Net Worth 72,093 71,033 72,051 73,148 66,635 65,475 64,195 8.01%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,120 2,827 4,238 - 4,038 2,645 - -
Div Payout % 32.10% 32.36% 46.73% - 77.07% 36.10% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 72,093 71,033 72,051 73,148 66,635 65,475 64,195 8.01%
NOSH 106,019 106,019 105,957 106,012 100,963 99,205 95,813 6.96%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.06% 7.04% 7.70% 11.74% 2.85% 3.92% 4.42% -
ROE 9.16% 12.30% 12.59% 18.32% 7.86% 11.19% 12.84% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 123.04 117.11 111.14 107.62 182.16 188.22 194.57 -26.26%
EPS 6.23 8.24 8.56 12.64 5.19 7.39 8.60 -19.29%
DPS 2.00 2.67 4.00 0.00 4.00 2.67 0.00 -
NAPS 0.68 0.67 0.68 0.69 0.66 0.66 0.67 0.98%
Adjusted Per Share Value based on latest NOSH - 106,012
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 41.16 39.17 37.15 36.00 58.02 58.91 58.82 -21.12%
EPS 2.08 2.76 2.86 4.23 1.65 2.31 2.60 -13.78%
DPS 0.67 0.89 1.34 0.00 1.27 0.83 0.00 -
NAPS 0.2275 0.2241 0.2273 0.2308 0.2102 0.2066 0.2025 8.04%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.57 0.54 0.55 0.47 0.46 0.47 0.44 -
P/RPS 0.46 0.46 0.49 0.44 0.25 0.25 0.23 58.53%
P/EPS 9.15 6.55 6.43 3.72 8.86 6.36 5.12 47.10%
EY 10.93 15.26 15.56 26.89 11.28 15.72 19.55 -32.06%
DY 3.51 4.94 7.27 0.00 8.70 5.67 0.00 -
P/NAPS 0.84 0.81 0.81 0.68 0.70 0.71 0.66 17.39%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 18/11/09 17/08/09 28/05/09 27/02/09 18/11/08 19/08/08 -
Price 0.59 0.52 0.56 0.44 0.47 0.44 0.47 -
P/RPS 0.48 0.44 0.50 0.41 0.26 0.23 0.24 58.53%
P/EPS 9.47 6.31 6.54 3.48 9.06 5.96 5.47 44.03%
EY 10.56 15.85 15.29 28.73 11.04 16.79 18.30 -30.61%
DY 3.39 5.13 7.14 0.00 8.51 6.06 0.00 -
P/NAPS 0.87 0.78 0.82 0.64 0.71 0.67 0.70 15.55%

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