[SLP] QoQ TTM Result on 31-Dec-2010 [#4]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

28-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- 27.41%

YoY- 41.17%

Quarter Report

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	149,587	151,123	156,054	156,092	155,408	150,677	140,305	4.35%
YoY %	-1.02%	-3.16%	-0.02%	0.44%	3.14%	7.39%	-	-
Horiz. %	106.62%	107.71%	111.22%	111.25%	110.76%	107.39%	100.00%	-
PBT	8,261	8,977	8,208	10,383	8,426	8,645	9,014	-5.64%
YoY %	-7.98%	9.37%	-20.95%	23.23%	-2.53%	-4.09%	-	-
Horiz. %	91.65%	99.59%	91.06%	115.19%	93.48%	95.91%	100.00%	-
Tax	-681	-868	-958	-1,073	-1,111	-1,333	-1,420	-38.70%
YoY %	21.54%	9.39%	10.72%	3.42%	16.65%	6.13%	-	-
Horiz. %	47.96%	61.13%	67.46%	75.56%	78.24%	93.87%	100.00%	-
NP	7,580	8,109	7,250	9,310	7,315	7,312	7,594	-0.12%
YoY %	-6.52%	11.85%	-22.13%	27.27%	0.04%	-3.71%	-	-
Horiz. %	99.82%	106.78%	95.47%	122.60%	96.33%	96.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,590	8,119	7,260	9,320	7,315	7,312	7,594	-0.03%
YoY %	-6.52%	11.83%	-22.10%	27.41%	0.04%	-3.71%	-	-
Horiz. %	99.95%	106.91%	95.60%	122.73%	96.33%	96.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.24%	9.67%	11.67%	10.33%	13.19%	15.42%	15.75%	-
YoY %	-14.79%	-17.14%	12.97%	-21.68%	-14.46%	-2.10%	-	-
Horiz. %	52.32%	61.40%	74.10%	65.59%	83.75%	97.90%	100.00%	-
Total Cost	142,007	143,014	148,804	146,782	148,093	143,365	132,711	4.61%
YoY %	-0.70%	-3.89%	1.38%	-0.89%	3.30%	8.03%	-	-
Horiz. %	107.00%	107.76%	112.13%	110.60%	111.59%	108.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	76,734	77,632	78,133	76,040	73,865	75,166	180,094	-43.34%
YoY %	-1.16%	-0.64%	2.75%	2.94%	-1.73%	-58.26%	-	-
Horiz. %	42.61%	43.11%	43.38%	42.22%	41.01%	41.74%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	4,968	4,947	4,947	4,947	4,967	2,505	2,114	76.66%
YoY %	0.42%	0.00%	0.00%	-0.40%	98.28%	18.50%	-	-
Horiz. %	235.00%	234.01%	234.01%	234.01%	234.96%	118.50%	100.00%	-
Div Payout %	65.46%	60.93%	68.14%	53.08%	67.91%	34.27%	27.84%	-
YoY %	7.43%	-10.58%	28.37%	-21.84%	98.16%	23.10%	-	-
Horiz. %	235.13%	218.86%	244.76%	190.66%	243.93%	123.10%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	76,734	77,632	78,133	76,040	73,865	75,166	180,094	-43.34%
YoY %	-1.16%	-0.64%	2.75%	2.94%	-1.73%	-58.26%	-	-
Horiz. %	42.61%	43.11%	43.38%	42.22%	41.01%	41.74%	100.00%	-
NOSH	248,333	248,028	248,043	248,499	246,219	250,555	246,704	0.43%
YoY %	0.12%	-0.01%	-0.18%	0.93%	-1.73%	1.56%	-	-
Horiz. %	100.66%	100.54%	100.54%	100.73%	99.80%	101.56%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	5.07%	5.37%	4.65%	5.96%	4.71%	4.85%	5.41%	-
YoY %	-5.59%	15.48%	-21.98%	26.54%	-2.89%	-10.35%	-	-
Horiz. %	93.72%	99.26%	85.95%	110.17%	87.06%	89.65%	100.00%	-
ROE	9.89%	10.46%	9.29%	12.26%	9.90%	9.73%	4.22%	-
YoY %	-5.45%	12.59%	-24.23%	23.84%	1.75%	130.57%	-	-
Horiz. %	234.36%	247.87%	220.14%	290.52%	234.60%	230.57%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	60.24	60.93	62.91	62.81	63.12	60.14	56.87	3.90%
YoY %	-1.13%	-3.15%	0.16%	-0.49%	4.96%	5.75%	-	-
Horiz. %	105.93%	107.14%	110.62%	110.44%	110.99%	105.75%	100.00%	-
EPS	3.06	3.27	2.93	3.75	2.97	2.92	3.08	-0.43%
YoY %	-6.42%	11.60%	-21.87%	26.26%	1.71%	-5.19%	-	-
Horiz. %	99.35%	106.17%	95.13%	121.75%	96.43%	94.81%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.02	1.00	0.86	75.44%
YoY %	0.00%	0.00%	0.00%	-0.99%	102.00%	16.28%	-	-
Horiz. %	232.56%	232.56%	232.56%	232.56%	234.88%	116.28%	100.00%	-
NAPS	0.309	0.313	0.315	0.306	0.30	0.30	0.73	-43.59%
YoY %	-1.28%	-0.63%	2.94%	2.00%	0.00%	-58.90%	-	-
Horiz. %	42.33%	42.88%	43.15%	41.92%	41.10%	41.10%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 248,499
RPS	47.19	47.68	49.23	49.25	49.03	47.54	44.27	4.34%
YoY %	-1.03%	-3.15%	-0.04%	0.45%	3.13%	7.39%	-	-
Horiz. %	106.60%	107.70%	111.20%	111.25%	110.75%	107.39%	100.00%	-
EPS	2.39	2.56	2.29	2.94	2.31	2.31	2.40	-0.27%
YoY %	-6.64%	11.79%	-22.11%	27.27%	0.00%	-3.75%	-	-
Horiz. %	99.58%	106.67%	95.42%	122.50%	96.25%	96.25%	100.00%	-
DPS	1.57	1.56	1.56	1.56	1.57	0.79	0.67	76.32%
YoY %	0.64%	0.00%	0.00%	-0.64%	98.73%	17.91%	-	-
Horiz. %	234.33%	232.84%	232.84%	232.84%	234.33%	117.91%	100.00%	-
NAPS	0.2421	0.2449	0.2465	0.2399	0.233	0.2371	0.5682	-43.34%
YoY %	-1.14%	-0.65%	2.75%	2.96%	-1.73%	-58.27%	-	-
Horiz. %	42.61%	43.10%	43.38%	42.22%	41.01%	41.73%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	0.34	0.37	0.40	0.50	0.50	0.65	0.70	-
P/RPS	0.56	0.61	0.64	0.80	0.79	1.08	1.23	-40.78%
YoY %	-8.20%	-4.69%	-20.00%	1.27%	-26.85%	-12.20%	-	-
Horiz. %	45.53%	49.59%	52.03%	65.04%	64.23%	87.80%	100.00%	-
P/EPS	11.12	11.30	13.67	13.33	16.83	22.27	22.74	-37.90%
YoY %	-1.59%	-17.34%	2.55%	-20.80%	-24.43%	-2.07%	-	-
Horiz. %	48.90%	49.69%	60.11%	58.62%	74.01%	97.93%	100.00%	-
EY	8.99	8.85	7.32	7.50	5.94	4.49	4.40	60.94%
YoY %	1.58%	20.90%	-2.40%	26.26%	32.29%	2.05%	-	-
Horiz. %	204.32%	201.14%	166.36%	170.45%	135.00%	102.05%	100.00%	-
DY	5.88	5.41	5.00	4.00	4.04	1.54	1.22	185.05%
YoY %	8.69%	8.20%	25.00%	-0.99%	162.34%	26.23%	-	-
Horiz. %	481.97%	443.44%	409.84%	327.87%	331.15%	126.23%	100.00%	-
P/NAPS	1.10	1.18	1.27	1.63	1.67	2.17	0.96	9.49%
YoY %	-6.78%	-7.09%	-22.09%	-2.40%	-23.04%	126.04%	-	-
Horiz. %	114.58%	122.92%	132.29%	169.79%	173.96%	226.04%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	25/11/11	24/08/11	25/05/11	28/02/11	24/11/10	25/08/10	18/05/10	-
Price	0.37	0.34	0.37	0.38	0.60	0.60	0.75	-
P/RPS	0.61	0.56	0.59	0.60	0.95	1.00	1.32	-40.19%
YoY %	8.93%	-5.08%	-1.67%	-36.84%	-5.00%	-24.24%	-	-
Horiz. %	46.21%	42.42%	44.70%	45.45%	71.97%	75.76%	100.00%	-
P/EPS	12.11	10.39	12.64	10.13	20.20	20.56	24.37	-37.23%
YoY %	16.55%	-17.80%	24.78%	-49.85%	-1.75%	-15.63%	-	-
Horiz. %	49.69%	42.63%	51.87%	41.57%	82.89%	84.37%	100.00%	-
EY	8.26	9.63	7.91	9.87	4.95	4.86	4.10	59.44%
YoY %	-14.23%	21.74%	-19.86%	99.39%	1.85%	18.54%	-	-
Horiz. %	201.46%	234.88%	192.93%	240.73%	120.73%	118.54%	100.00%	-
DY	5.41	5.88	5.41	5.26	3.36	1.67	1.14	182.13%
YoY %	-7.99%	8.69%	2.85%	56.55%	101.20%	46.49%	-	-
Horiz. %	474.56%	515.79%	474.56%	461.40%	294.74%	146.49%	100.00%	-
P/NAPS	1.20	1.09	1.17	1.24	2.00	2.00	1.03	10.71%
YoY %	10.09%	-6.84%	-5.65%	-38.00%	0.00%	94.17%	-	-
Horiz. %	116.50%	105.83%	113.59%	120.39%	194.17%	194.17%	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