[SLP] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 162.95%
YoY- 29.61%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 156,092 157,445 158,222 153,528 130,446 124,162 117,760 20.60%
PBT 10,383 11,006 12,196 19,372 7,824 10,202 10,550 -1.05%
Tax -1,073 -1,322 -1,708 -2,004 -1,219 -1,466 -1,480 -19.24%
NP 9,310 9,684 10,488 17,368 6,605 8,736 9,070 1.75%
-
NP to SH 9,320 9,684 10,488 17,368 6,605 8,736 9,070 1.82%
-
Tax Rate 10.33% 12.01% 14.00% 10.34% 15.58% 14.37% 14.03% -
Total Cost 146,782 147,761 147,734 136,160 123,841 115,426 108,690 22.10%
-
Net Worth 75,639 74,112 74,207 180,094 72,093 71,033 72,051 3.28%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,943 3,293 4,947 - 2,120 2,827 4,238 10.77%
Div Payout % 53.04% 34.01% 47.17% - 32.10% 32.36% 46.73% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 75,639 74,112 74,207 180,094 72,093 71,033 72,051 3.28%
NOSH 247,188 247,040 247,358 246,704 106,019 106,019 105,957 75.62%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.96% 6.15% 6.63% 11.31% 5.06% 7.04% 7.70% -
ROE 12.32% 13.07% 14.13% 9.64% 9.16% 12.30% 12.59% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 63.15 63.73 63.96 62.23 123.04 117.11 111.14 -31.32%
EPS 3.77 3.92 4.24 7.04 6.23 8.24 8.56 -42.02%
DPS 2.00 1.33 2.00 0.00 2.00 2.67 4.00 -36.92%
NAPS 0.306 0.30 0.30 0.73 0.68 0.67 0.68 -41.19%
Adjusted Per Share Value based on latest NOSH - 246,704
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 49.25 49.67 49.92 48.44 41.16 39.17 37.15 20.61%
EPS 2.94 3.06 3.31 5.48 2.08 2.76 2.86 1.85%
DPS 1.56 1.04 1.56 0.00 0.67 0.89 1.34 10.63%
NAPS 0.2386 0.2338 0.2341 0.5682 0.2275 0.2241 0.2273 3.27%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.50 0.50 0.65 0.70 0.57 0.54 0.55 -
P/RPS 0.79 0.78 1.02 1.12 0.46 0.46 0.49 37.37%
P/EPS 13.26 12.76 15.33 9.94 9.15 6.55 6.43 61.80%
EY 7.54 7.84 6.52 10.06 10.93 15.26 15.56 -38.22%
DY 4.00 2.67 3.08 0.00 3.51 4.94 7.27 -32.78%
P/NAPS 1.63 1.67 2.17 0.96 0.84 0.81 0.81 59.18%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 18/05/10 25/02/10 18/11/09 17/08/09 -
Price 0.38 0.60 0.60 0.75 0.59 0.52 0.56 -
P/RPS 0.60 0.94 0.94 1.21 0.48 0.44 0.50 12.88%
P/EPS 10.08 15.31 14.15 10.65 9.47 6.31 6.54 33.32%
EY 9.92 6.53 7.07 9.39 10.56 15.85 15.29 -24.99%
DY 5.26 2.22 3.33 0.00 3.39 5.13 7.14 -18.38%
P/NAPS 1.24 2.00 2.00 1.03 0.87 0.78 0.82 31.64%

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