[SLP] QoQ TTM 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- 25.74%
YoY- -0.36%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 130,446 136,994 148,933 163,757 183,264 183,807 137,626 -3.49%
PBT 7,821 7,935 7,212 7,944 6,398 10,931 9,278 -10.73%
Tax -1,219 -1,641 -1,558 -1,355 -1,158 -823 -546 70.57%
NP 6,602 6,294 5,654 6,589 5,240 10,108 8,732 -16.96%
-
NP to SH 6,602 6,294 5,654 6,589 5,240 10,108 8,732 -16.96%
-
Tax Rate 15.59% 20.68% 21.60% 17.06% 18.10% 7.53% 5.88% -
Total Cost 123,844 130,700 143,279 157,168 178,024 173,699 128,894 -2.62%
-
Net Worth 70,719 71,090 0 0 70,400 0 70,986 -0.25%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,114 4,247 3,878 1,764 1,764 1,764 - -
Div Payout % 32.02% 67.49% 68.60% 26.77% 33.67% 17.45% - -
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 70,719 71,090 0 0 70,400 0 70,986 -0.25%
NOSH 103,999 106,105 105,714 106,012 106,666 88,205 105,950 -1.22%
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% 4.59% 3.80% 4.02% 2.86% 5.50% 6.34% -
ROE 9.34% 8.85% 0.00% 0.00% 7.44% 0.00% 12.30% -
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 125.43 129.11 140.88 154.47 171.81 208.39 129.90 -2.30%
EPS 6.35 5.93 5.35 6.22 4.91 11.46 8.24 -15.90%
DPS 2.03 4.00 3.67 1.66 1.65 2.00 0.00 -
NAPS 0.68 0.67 0.00 0.00 0.66 0.00 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 43.22 46.99 51.66 57.82 57.99 43.42 -3.49%
EPS 2.08 1.99 1.78 2.08 1.65 3.19 2.75 -16.94%
DPS 0.67 1.34 1.22 0.56 0.56 0.56 0.00 -
NAPS 0.2231 0.2243 0.00 0.00 0.2221 0.00 0.224 -0.26%
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 0.45 0.42 0.39 0.30 0.27 0.23 0.34 20.48%
P/EPS 8.98 9.10 10.28 7.56 9.36 4.10 5.34 41.27%
EY 11.14 10.98 9.72 13.22 10.68 24.38 18.73 -29.20%
DY 3.57 7.41 6.67 3.54 3.60 4.26 0.00 -
P/NAPS 0.84 0.81 0.00 0.00 0.70 0.00 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 - -
Price 0.59 0.52 0.56 0.44 0.47 0.44 0.00 -
P/RPS 0.47 0.40 0.40 0.28 0.27 0.21 0.00 -
P/EPS 9.29 8.77 10.47 7.08 9.57 3.84 0.00 -
EY 10.76 11.41 9.55 14.13 10.45 26.04 0.00 -
DY 3.45 7.69 6.55 3.78 3.52 4.55 0.00 -
P/NAPS 0.87 0.78 0.00 0.00 0.71 0.00 0.00 -

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
Post a Comment