[SLP] QoQ 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 77,498 38,089 151,208 114,802 76,878 38,344 148,961 -35.33%
PBT 6,287 3,305 12,682 10,093 7,123 3,229 8,374 -17.40%
Tax -1,359 -706 -3,244 -2,294 -1,520 -450 -2,285 -29.30%
NP 4,928 2,599 9,438 7,799 5,603 2,779 6,089 -13.16%
-
NP to SH 4,928 2,599 9,442 7,799 5,603 2,779 6,103 -13.29%
-
Tax Rate 21.62% 21.36% 25.58% 22.73% 21.34% 13.94% 27.29% -
Total Cost 72,570 35,490 141,770 107,003 71,275 35,565 142,872 -36.36%
-
Net Worth 85,435 85,643 82,802 80,961 80,959 81,136 78,444 5.86%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,476 - 4,943 2,475 - - 4,949 -37.00%
Div Payout % 50.25% - 52.36% 31.75% - - 81.09% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 85,435 85,643 82,802 80,961 80,959 81,136 78,444 5.86%
NOSH 247,638 247,523 247,172 247,587 246,828 248,124 247,457 0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.36% 6.82% 6.24% 6.79% 7.29% 7.25% 4.09% -
ROE 5.77% 3.03% 11.40% 9.63% 6.92% 3.43% 7.78% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.29 15.39 61.18 46.37 31.15 15.45 60.20 -35.38%
EPS 1.99 1.05 3.82 3.15 2.27 1.12 2.46 -13.19%
DPS 1.00 0.00 2.00 1.00 0.00 0.00 2.00 -37.03%
NAPS 0.345 0.346 0.335 0.327 0.328 0.327 0.317 5.81%
Adjusted Per Share Value based on latest NOSH - 246,741
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.45 12.02 47.71 36.22 24.25 12.10 47.00 -35.34%
EPS 1.55 0.82 2.98 2.46 1.77 0.88 1.93 -13.61%
DPS 0.78 0.00 1.56 0.78 0.00 0.00 1.56 -37.03%
NAPS 0.2695 0.2702 0.2612 0.2554 0.2554 0.256 0.2475 5.84%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.375 0.37 0.38 0.37 0.38 0.38 0.38 -
P/RPS 1.20 2.40 0.62 0.80 1.22 2.46 0.63 53.72%
P/EPS 18.84 35.24 9.95 11.75 16.74 33.93 15.41 14.35%
EY 5.31 2.84 10.05 8.51 5.97 2.95 6.49 -12.53%
DY 2.67 0.00 5.26 2.70 0.00 0.00 5.26 -36.39%
P/NAPS 1.09 1.07 1.13 1.13 1.16 1.16 1.20 -6.21%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 27/05/13 27/02/13 09/11/12 17/08/12 25/05/12 27/02/12 -
Price 0.395 0.38 0.36 0.37 0.39 0.36 0.40 -
P/RPS 1.26 2.47 0.59 0.80 1.25 2.33 0.66 53.95%
P/EPS 19.85 36.19 9.42 11.75 17.18 32.14 16.22 14.42%
EY 5.04 2.76 10.61 8.51 5.82 3.11 6.17 -12.62%
DY 2.53 0.00 5.56 2.70 0.00 0.00 5.00 -36.52%
P/NAPS 1.14 1.10 1.07 1.13 1.19 1.10 1.26 -6.46%

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