[SLP] QoQ TTM 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- 8.14%
YoY- -9.09%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 151,207 152,184 151,698 148,962 148,962 149,587 151,123 0.03%
PBT 12,682 12,335 10,806 8,936 8,375 8,261 8,977 25.77%
Tax -3,242 -3,980 -3,157 -2,350 -2,286 -681 -868 139.76%
NP 9,440 8,355 7,649 6,586 6,089 7,580 8,109 10.61%
-
NP to SH 9,444 8,369 7,663 6,600 6,103 7,590 8,119 10.55%
-
Tax Rate 25.56% 32.27% 29.22% 26.30% 27.30% 8.24% 9.67% -
Total Cost 141,767 143,829 144,049 142,376 142,873 142,007 143,014 -0.57%
-
Net Worth 83,394 80,684 81,251 81,136 78,892 76,734 77,632 4.86%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,966 4,965 7,449 4,972 4,972 4,968 4,947 0.25%
Div Payout % 52.59% 59.34% 97.21% 75.33% 81.47% 65.46% 60.93% -
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 83,394 80,684 81,251 81,136 78,892 76,734 77,632 4.86%
NOSH 248,939 246,741 247,719 248,124 248,873 248,333 248,028 0.24%
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% 5.49% 5.04% 4.42% 4.09% 5.07% 5.37% -
ROE 11.32% 10.37% 9.43% 8.13% 7.74% 9.89% 10.46% -
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 60.74 61.68 61.24 60.04 59.85 60.24 60.93 -0.20%
EPS 3.79 3.39 3.09 2.66 2.45 3.06 3.27 10.28%
DPS 2.00 2.00 3.00 2.00 2.00 2.00 2.00 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 48.02 47.86 47.00 47.00 47.20 47.68 0.04%
EPS 2.98 2.64 2.42 2.08 1.93 2.39 2.56 10.60%
DPS 1.57 1.57 2.35 1.57 1.57 1.57 1.56 0.42%
NAPS 0.2631 0.2546 0.2564 0.256 0.2489 0.2421 0.2449 4.87%
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 0.63 0.60 0.62 0.63 0.63 0.56 0.61 2.16%
P/EPS 10.02 10.91 12.28 14.29 15.50 11.12 11.30 -7.66%
EY 9.98 9.17 8.14 7.00 6.45 8.99 8.85 8.30%
DY 5.26 5.41 7.89 5.26 5.26 5.88 5.41 -1.84%
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 0.60 0.64 0.60 0.67 0.61 0.56 3.52%
P/EPS 9.49 10.91 12.61 13.53 16.31 12.11 10.39 -5.83%
EY 10.54 9.17 7.93 7.39 6.13 8.26 9.63 6.17%
DY 5.56 5.41 7.69 5.56 5.00 5.41 5.88 -3.64%
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