[SLP] QoQ TTM 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- 15.03%

YoY- 15.25%

Quarter Report

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	156,092	155,408	150,677	140,305	130,446	136,994	148,933	3.17%
YoY %	0.44%	3.14%	7.39%	7.56%	-4.78%	-8.02%	-	-
Horiz. %	104.81%	104.35%	101.17%	94.21%	87.59%	91.98%	100.00%	-
PBT	10,383	8,426	8,645	9,014	7,821	7,935	7,212	27.41%
YoY %	23.23%	-2.53%	-4.09%	15.25%	-1.44%	10.02%	-	-
Horiz. %	143.97%	116.83%	119.87%	124.99%	108.44%	110.02%	100.00%	-
Tax	-1,073	-1,111	-1,333	-1,420	-1,219	-1,641	-1,558	-21.96%
YoY %	3.42%	16.65%	6.13%	-16.49%	25.72%	-5.33%	-	-
Horiz. %	68.87%	71.31%	85.56%	91.14%	78.24%	105.33%	100.00%	-
NP	9,310	7,315	7,312	7,594	6,602	6,294	5,654	39.31%
YoY %	27.27%	0.04%	-3.71%	15.03%	4.89%	11.32%	-	-
Horiz. %	164.66%	129.38%	129.32%	134.31%	116.77%	111.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,320	7,315	7,312	7,594	6,602	6,294	5,654	39.41%
YoY %	27.41%	0.04%	-3.71%	15.03%	4.89%	11.32%	-	-
Horiz. %	164.84%	129.38%	129.32%	134.31%	116.77%	111.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.33%	13.19%	15.42%	15.75%	15.59%	20.68%	21.60%	-
YoY %	-21.68%	-14.46%	-2.10%	1.03%	-24.61%	-4.26%	-	-
Horiz. %	47.82%	61.06%	71.39%	72.92%	72.18%	95.74%	100.00%	-
Total Cost	146,782	148,093	143,365	132,711	123,844	130,700	143,279	1.61%
YoY %	-0.89%	3.30%	8.03%	7.16%	-5.25%	-8.78%	-	-
Horiz. %	102.44%	103.36%	100.06%	92.62%	86.44%	91.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	76,040	73,865	75,166	180,094	70,719	71,090	0	-
YoY %	2.94%	-1.73%	-58.26%	154.66%	-0.52%	0.00%	-	-
Horiz. %	106.96%	103.90%	105.73%	253.33%	99.48%	100.00%	-	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	4,947	4,967	2,505	2,114	2,114	4,247	3,878	17.57%
YoY %	-0.40%	98.28%	18.50%	0.00%	-50.22%	9.52%	-	-
Horiz. %	127.57%	128.08%	64.60%	54.51%	54.51%	109.52%	100.00%	-
Div Payout %	53.08%	67.91%	34.27%	27.84%	32.02%	67.49%	68.60%	-
YoY %	-21.84%	98.16%	23.10%	-13.05%	-52.56%	-1.62%	-	-
Horiz. %	77.38%	98.99%	49.96%	40.58%	46.68%	98.38%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	76,040	73,865	75,166	180,094	70,719	71,090	0	-
YoY %	2.94%	-1.73%	-58.26%	154.66%	-0.52%	0.00%	-	-
Horiz. %	106.96%	103.90%	105.73%	253.33%	99.48%	100.00%	-	-
NOSH	248,499	246,219	250,555	246,704	103,999	106,105	105,714	76.51%
YoY %	0.93%	-1.73%	1.56%	137.22%	-1.98%	0.37%	-	-
Horiz. %	235.07%	232.91%	237.01%	233.37%	98.38%	100.37%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	5.96%	4.71%	4.85%	5.41%	5.06%	4.59%	3.80%	-
YoY %	26.54%	-2.89%	-10.35%	6.92%	10.24%	20.79%	-	-
Horiz. %	156.84%	123.95%	127.63%	142.37%	133.16%	120.79%	100.00%	-
ROE	12.26%	9.90%	9.73%	4.22%	9.34%	8.85%	0.00%	-
YoY %	23.84%	1.75%	130.57%	-54.82%	5.54%	0.00%	-	-
Horiz. %	138.53%	111.86%	109.94%	47.68%	105.54%	100.00%	-	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	62.81	63.12	60.14	56.87	125.43	129.11	140.88	-41.55%
YoY %	-0.49%	4.96%	5.75%	-54.66%	-2.85%	-8.35%	-	-
Horiz. %	44.58%	44.80%	42.69%	40.37%	89.03%	91.65%	100.00%	-
EPS	3.75	2.97	2.92	3.08	6.35	5.93	5.35	-21.04%
YoY %	26.26%	1.71%	-5.19%	-51.50%	7.08%	10.84%	-	-
Horiz. %	70.09%	55.51%	54.58%	57.57%	118.69%	110.84%	100.00%	-
DPS	2.00	2.02	1.00	0.86	2.03	4.00	3.67	-33.20%
YoY %	-0.99%	102.00%	16.28%	-57.64%	-49.25%	8.99%	-	-
Horiz. %	54.50%	55.04%	27.25%	23.43%	55.31%	108.99%	100.00%	-
NAPS	0.306	0.30	0.30	0.73	0.68	0.67	0.00	-
YoY %	2.00%	0.00%	-58.90%	7.35%	1.49%	0.00%	-	-
Horiz. %	45.67%	44.78%	44.78%	108.96%	101.49%	100.00%	-	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 246,704
RPS	49.25	49.03	47.54	44.27	41.16	43.22	46.99	3.17%
YoY %	0.45%	3.13%	7.39%	7.56%	-4.77%	-8.02%	-	-
Horiz. %	104.81%	104.34%	101.17%	94.21%	87.59%	91.98%	100.00%	-
EPS	2.94	2.31	2.31	2.40	2.08	1.99	1.78	39.60%
YoY %	27.27%	0.00%	-3.75%	15.38%	4.52%	11.80%	-	-
Horiz. %	165.17%	129.78%	129.78%	134.83%	116.85%	111.80%	100.00%	-
DPS	1.56	1.57	0.79	0.67	0.67	1.34	1.22	17.75%
YoY %	-0.64%	98.73%	17.91%	0.00%	-50.00%	9.84%	-	-
Horiz. %	127.87%	128.69%	64.75%	54.92%	54.92%	109.84%	100.00%	-
NAPS	0.2399	0.233	0.2371	0.5682	0.2231	0.2243	0.00	-
YoY %	2.96%	-1.73%	-58.27%	154.68%	-0.53%	0.00%	-	-
Horiz. %	106.95%	103.88%	105.71%	253.32%	99.47%	100.00%	-	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
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	0.80	0.79	1.08	1.23	0.45	0.42	0.39	61.23%
YoY %	1.27%	-26.85%	-12.20%	173.33%	7.14%	7.69%	-	-
Horiz. %	205.13%	202.56%	276.92%	315.38%	115.38%	107.69%	100.00%	-
P/EPS	13.33	16.83	22.27	22.74	8.98	9.10	10.28	18.85%
YoY %	-20.80%	-24.43%	-2.07%	153.23%	-1.32%	-11.48%	-	-
Horiz. %	129.67%	163.72%	216.63%	221.21%	87.35%	88.52%	100.00%	-
EY	7.50	5.94	4.49	4.40	11.14	10.98	9.72	-15.83%
YoY %	26.26%	32.29%	2.05%	-60.50%	1.46%	12.96%	-	-
Horiz. %	77.16%	61.11%	46.19%	45.27%	114.61%	112.96%	100.00%	-
DY	4.00	4.04	1.54	1.22	3.57	7.41	6.67	-28.81%
YoY %	-0.99%	162.34%	26.23%	-65.83%	-51.82%	11.09%	-	-
Horiz. %	59.97%	60.57%	23.09%	18.29%	53.52%	111.09%	100.00%	-
P/NAPS	1.63	1.67	2.17	0.96	0.84	0.81	0.00	-
YoY %	-2.40%	-23.04%	126.04%	14.29%	3.70%	0.00%	-	-
Horiz. %	201.23%	206.17%	267.90%	118.52%	103.70%	100.00%	-	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
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	0.95	1.00	1.32	0.47	0.40	0.40	30.94%
YoY %	-36.84%	-5.00%	-24.24%	180.85%	17.50%	0.00%	-	-
Horiz. %	150.00%	237.50%	250.00%	330.00%	117.50%	100.00%	100.00%	-
P/EPS	10.13	20.20	20.56	24.37	9.29	8.77	10.47	-2.17%
YoY %	-49.85%	-1.75%	-15.63%	162.33%	5.93%	-16.24%	-	-
Horiz. %	96.75%	192.93%	196.37%	232.76%	88.73%	83.76%	100.00%	-
EY	9.87	4.95	4.86	4.10	10.76	11.41	9.55	2.21%
YoY %	99.39%	1.85%	18.54%	-61.90%	-5.70%	19.48%	-	-
Horiz. %	103.35%	51.83%	50.89%	42.93%	112.67%	119.48%	100.00%	-
DY	5.26	3.36	1.67	1.14	3.45	7.69	6.55	-13.56%
YoY %	56.55%	101.20%	46.49%	-66.96%	-55.14%	17.40%	-	-
Horiz. %	80.31%	51.30%	25.50%	17.40%	52.67%	117.40%	100.00%	-
P/NAPS	1.24	2.00	2.00	1.03	0.87	0.78	0.00	-
YoY %	-38.00%	0.00%	94.17%	18.39%	11.54%	0.00%	-	-
Horiz. %	158.97%	256.41%	256.41%	132.05%	111.54%	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