[SLP] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

25-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- 36.82%

YoY- -23.82%

Quarter Report

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Cumulative Result
Revenue	134,055	120,600	114,802	111,578	118,084	93,122	140,043	-0.72%
YoY %	11.16%	5.05%	2.89%	-5.51%	26.81%	-33.50%	-	-
Horiz. %	95.72%	86.12%	81.98%	79.67%	84.32%	66.50%	100.00%	-
PBT	10,521	11,351	10,093	6,132	8,255	7,652	6,113	9.46%
YoY %	-7.31%	12.46%	64.60%	-25.72%	7.88%	25.18%	-	-
Horiz. %	172.11%	185.69%	165.11%	100.31%	135.04%	125.18%	100.00%	-
Tax	-2,345	-2,371	-2,294	-599	-992	-1,100	-617	24.91%
YoY %	1.10%	-3.36%	-282.97%	39.62%	9.82%	-78.28%	-	-
Horiz. %	380.06%	384.28%	371.80%	97.08%	160.78%	178.28%	100.00%	-
NP	8,176	8,980	7,799	5,533	7,263	6,552	5,496	6.84%
YoY %	-8.95%	15.14%	40.95%	-23.82%	10.85%	19.21%	-	-
Horiz. %	148.76%	163.39%	141.90%	100.67%	132.15%	119.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,176	8,980	7,799	5,533	7,263	6,552	5,496	6.84%
YoY %	-8.95%	15.14%	40.95%	-23.82%	10.85%	19.21%	-	-
Horiz. %	148.76%	163.39%	141.90%	100.67%	132.15%	119.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.29%	20.89%	22.73%	9.77%	12.02%	14.38%	10.09%	-
YoY %	6.70%	-8.10%	132.65%	-18.72%	-16.41%	42.52%	-	-
Horiz. %	220.91%	207.04%	225.27%	96.83%	119.13%	142.52%	100.00%	-
Total Cost	125,879	111,620	107,003	106,045	110,821	86,570	134,547	-1.10%
YoY %	12.77%	4.31%	0.90%	-4.31%	28.01%	-35.66%	-	-
Horiz. %	93.56%	82.96%	79.53%	78.82%	82.37%	64.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	92,381	87,078	80,961	76,325	74,112	71,033	65,475	5.90%
YoY %	6.09%	7.56%	6.07%	2.99%	4.33%	8.49%	-	-
Horiz. %	141.09%	132.99%	123.65%	116.57%	113.19%	108.49%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	2,470	2,473	2,475	2,470	2,470	2,120	1,984	3.71%
YoY %	-0.12%	-0.08%	0.20%	0.00%	16.51%	6.85%	-	-
Horiz. %	124.50%	124.65%	124.75%	124.50%	124.50%	106.85%	100.00%	-
Div Payout %	30.21%	27.55%	31.75%	44.64%	34.01%	32.36%	36.10%	-
YoY %	9.66%	-13.23%	-28.88%	31.26%	5.10%	-10.36%	-	-
Horiz. %	83.68%	76.32%	87.95%	123.66%	94.21%	89.64%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	92,381	87,078	80,961	76,325	74,112	71,033	65,475	5.90%
YoY %	6.09%	7.56%	6.07%	2.99%	4.33%	8.49%	-	-
Horiz. %	141.09%	132.99%	123.65%	116.57%	113.19%	108.49%	100.00%	-
NOSH	247,009	247,382	247,587	247,008	247,040	106,019	99,205	16.41%
YoY %	-0.15%	-0.08%	0.23%	-0.01%	133.01%	6.87%	-	-
Horiz. %	248.99%	249.36%	249.57%	248.99%	249.02%	106.87%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	6.10%	7.45%	6.79%	4.96%	6.15%	7.04%	3.92%	-
YoY %	-18.12%	9.72%	36.90%	-19.35%	-12.64%	79.59%	-	-
Horiz. %	155.61%	190.05%	173.21%	126.53%	156.89%	179.59%	100.00%	-
ROE	8.85%	10.31%	9.63%	7.25%	9.80%	9.22%	8.39%	-
YoY %	-14.16%	7.06%	32.83%	-26.02%	6.29%	9.89%	-	-
Horiz. %	105.48%	122.88%	114.78%	86.41%	116.81%	109.89%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	54.27	48.75	46.37	45.17	47.80	87.83	141.16	-14.72%
YoY %	11.32%	5.13%	2.66%	-5.50%	-45.58%	-37.78%	-	-
Horiz. %	38.45%	34.54%	32.85%	32.00%	33.86%	62.22%	100.00%	-
EPS	3.31	3.63	3.15	2.24	2.94	6.18	5.54	-8.22%
YoY %	-8.82%	15.24%	40.62%	-23.81%	-52.43%	11.55%	-	-
Horiz. %	59.75%	65.52%	56.86%	40.43%	53.07%	111.55%	100.00%	-
DPS	1.00	1.00	1.00	1.00	1.00	2.00	2.00	-10.90%
YoY %	0.00%	0.00%	0.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	0.374	0.352	0.327	0.309	0.30	0.67	0.66	-9.02%
YoY %	6.25%	7.65%	5.83%	3.00%	-55.22%	1.52%	-	-
Horiz. %	56.67%	53.33%	49.55%	46.82%	45.45%	101.52%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 248,333
RPS	42.30	38.05	36.22	35.20	37.26	29.38	44.19	-0.72%
YoY %	11.17%	5.05%	2.90%	-5.53%	26.82%	-33.51%	-	-
Horiz. %	95.72%	86.11%	81.96%	79.66%	84.32%	66.49%	100.00%	-
EPS	2.58	2.83	2.46	1.75	2.29	2.07	1.73	6.88%
YoY %	-8.83%	15.04%	40.57%	-23.58%	10.63%	19.65%	-	-
Horiz. %	149.13%	163.58%	142.20%	101.16%	132.37%	119.65%	100.00%	-
DPS	0.78	0.78	0.78	0.78	0.78	0.67	0.63	3.62%
YoY %	0.00%	0.00%	0.00%	0.00%	16.42%	6.35%	-	-
Horiz. %	123.81%	123.81%	123.81%	123.81%	123.81%	106.35%	100.00%	-
NAPS	0.2915	0.2747	0.2554	0.2408	0.2338	0.2241	0.2066	5.90%
YoY %	6.12%	7.56%	6.06%	2.99%	4.33%	8.47%	-	-
Horiz. %	141.09%	132.96%	123.62%	116.55%	113.17%	108.47%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	0.64	0.40	0.37	0.34	0.50	0.54	0.47	-
P/RPS	1.18	0.82	0.80	0.75	1.05	0.61	0.33	23.64%
YoY %	43.90%	2.50%	6.67%	-28.57%	72.13%	84.85%	-	-
Horiz. %	357.58%	248.48%	242.42%	227.27%	318.18%	184.85%	100.00%	-
P/EPS	19.34	11.02	11.75	15.18	17.01	8.74	8.48	14.72%
YoY %	75.50%	-6.21%	-22.60%	-10.76%	94.62%	3.07%	-	-
Horiz. %	228.07%	129.95%	138.56%	179.01%	200.59%	103.07%	100.00%	-
EY	5.17	9.08	8.51	6.59	5.88	11.44	11.79	-12.83%
YoY %	-43.06%	6.70%	29.14%	12.07%	-48.60%	-2.97%	-	-
Horiz. %	43.85%	77.01%	72.18%	55.89%	49.87%	97.03%	100.00%	-
DY	1.56	2.50	2.70	2.94	2.00	3.70	4.26	-15.41%
YoY %	-37.60%	-7.41%	-8.16%	47.00%	-45.95%	-13.15%	-	-
Horiz. %	36.62%	58.69%	63.38%	69.01%	46.95%	86.85%	100.00%	-
P/NAPS	1.71	1.14	1.13	1.10	1.67	0.81	0.71	15.76%
YoY %	50.00%	0.88%	2.73%	-34.13%	106.17%	14.08%	-	-
Horiz. %	240.85%	160.56%	159.15%	154.93%	235.21%	114.08%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	07/11/14	15/11/13	09/11/12	25/11/11	24/11/10	18/11/09	18/11/08	-
Price	0.74	0.40	0.37	0.37	0.60	0.52	0.44	-
P/RPS	1.36	0.82	0.80	0.82	1.26	0.59	0.31	27.93%
YoY %	65.85%	2.50%	-2.44%	-34.92%	113.56%	90.32%	-	-
Horiz. %	438.71%	264.52%	258.06%	264.52%	406.45%	190.32%	100.00%	-
P/EPS	22.36	11.02	11.75	16.52	20.41	8.41	7.94	18.82%
YoY %	102.90%	-6.21%	-28.87%	-19.06%	142.69%	5.92%	-	-
Horiz. %	281.61%	138.79%	147.98%	208.06%	257.05%	105.92%	100.00%	-
EY	4.47	9.08	8.51	6.05	4.90	11.88	12.59	-15.84%
YoY %	-50.77%	6.70%	40.66%	23.47%	-58.75%	-5.64%	-	-
Horiz. %	35.50%	72.12%	67.59%	48.05%	38.92%	94.36%	100.00%	-
DY	1.35	2.50	2.70	2.70	1.67	3.85	4.55	-18.32%
YoY %	-46.00%	-7.41%	0.00%	61.68%	-56.62%	-15.38%	-	-
Horiz. %	29.67%	54.95%	59.34%	59.34%	36.70%	84.62%	100.00%	-
P/NAPS	1.98	1.14	1.13	1.20	2.00	0.78	0.67	19.78%
YoY %	73.68%	0.88%	-5.83%	-40.00%	156.41%	16.42%	-	-
Horiz. %	295.52%	170.15%	168.66%	179.10%	298.51%	116.42%	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