[SLP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -54.47%
YoY- 21.78%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 151,208 114,802 76,878 38,344 148,961 111,578 74,141 60.47%
PBT 12,682 10,093 7,123 3,229 8,374 6,132 4,692 93.45%
Tax -3,244 -2,294 -1,520 -450 -2,285 -599 -648 191.21%
NP 9,438 7,799 5,603 2,779 6,089 5,533 4,044 75.49%
-
NP to SH 9,442 7,799 5,603 2,779 6,103 5,533 4,044 75.54%
-
Tax Rate 25.58% 22.73% 21.34% 13.94% 27.29% 9.77% 13.81% -
Total Cost 141,770 107,003 71,275 35,565 142,872 106,045 70,097 59.58%
-
Net Worth 82,802 80,961 80,959 81,136 78,444 76,325 77,181 4.77%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,943 2,475 - - 4,949 2,470 - -
Div Payout % 52.36% 31.75% - - 81.09% 44.64% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 82,802 80,961 80,959 81,136 78,444 76,325 77,181 4.77%
NOSH 247,172 247,587 246,828 248,124 247,457 247,008 246,585 0.15%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.24% 6.79% 7.29% 7.25% 4.09% 4.96% 5.45% -
ROE 11.40% 9.63% 6.92% 3.43% 7.78% 7.25% 5.24% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 61.18 46.37 31.15 15.45 60.20 45.17 30.07 60.21%
EPS 3.82 3.15 2.27 1.12 2.46 2.24 1.64 75.26%
DPS 2.00 1.00 0.00 0.00 2.00 1.00 0.00 -
NAPS 0.335 0.327 0.328 0.327 0.317 0.309 0.313 4.61%
Adjusted Per Share Value based on latest NOSH - 248,124
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 47.71 36.22 24.26 12.10 47.00 35.20 23.39 60.49%
EPS 2.98 2.46 1.77 0.88 1.93 1.75 1.28 75.20%
DPS 1.56 0.78 0.00 0.00 1.56 0.78 0.00 -
NAPS 0.2613 0.2554 0.2554 0.256 0.2475 0.2408 0.2435 4.79%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.38 0.37 0.38 0.38 0.38 0.34 0.37 -
P/RPS 0.62 0.80 1.22 2.46 0.63 0.75 1.23 -36.53%
P/EPS 9.95 11.75 16.74 33.93 15.41 15.18 22.56 -41.91%
EY 10.05 8.51 5.97 2.95 6.49 6.59 4.43 72.22%
DY 5.26 2.70 0.00 0.00 5.26 2.94 0.00 -
P/NAPS 1.13 1.13 1.16 1.16 1.20 1.10 1.18 -2.83%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 09/11/12 17/08/12 25/05/12 27/02/12 25/11/11 24/08/11 -
Price 0.36 0.37 0.39 0.36 0.40 0.37 0.34 -
P/RPS 0.59 0.80 1.25 2.33 0.66 0.82 1.13 -35.03%
P/EPS 9.42 11.75 17.18 32.14 16.22 16.52 20.73 -40.75%
EY 10.61 8.51 5.82 3.11 6.17 6.05 4.82 68.81%
DY 5.56 2.70 0.00 0.00 5.00 2.70 0.00 -
P/NAPS 1.07 1.13 1.19 1.10 1.26 1.20 1.09 -1.22%

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