[SLP] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

09-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- 39.19%

YoY- 40.95%

Quarter Report

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Cumulative Result
Revenue	126,605	134,055	120,600	114,802	111,578	118,084	93,122	5.25%
YoY %	-5.56%	11.16%	5.05%	2.89%	-5.51%	26.81%	-	-
Horiz. %	135.96%	143.96%	129.51%	123.28%	119.82%	126.81%	100.00%	-
PBT	26,324	10,521	11,351	10,093	6,132	8,255	7,652	22.85%
YoY %	150.20%	-7.31%	12.46%	64.60%	-25.72%	7.88%	-	-
Horiz. %	344.01%	137.49%	148.34%	131.90%	80.14%	107.88%	100.00%	-
Tax	-6,067	-2,345	-2,371	-2,294	-599	-992	-1,100	32.90%
YoY %	-158.72%	1.10%	-3.36%	-282.97%	39.62%	9.82%	-	-
Horiz. %	551.55%	213.18%	215.55%	208.55%	54.45%	90.18%	100.00%	-
NP	20,257	8,176	8,980	7,799	5,533	7,263	6,552	20.68%
YoY %	147.76%	-8.95%	15.14%	40.95%	-23.82%	10.85%	-	-
Horiz. %	309.17%	124.79%	137.06%	119.03%	84.45%	110.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,257	8,176	8,980	7,799	5,533	7,263	6,552	20.68%
YoY %	147.76%	-8.95%	15.14%	40.95%	-23.82%	10.85%	-	-
Horiz. %	309.17%	124.79%	137.06%	119.03%	84.45%	110.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.05%	22.29%	20.89%	22.73%	9.77%	12.02%	14.38%	-
YoY %	3.41%	6.70%	-8.10%	132.65%	-18.72%	-16.41%	-	-
Horiz. %	160.29%	155.01%	145.27%	158.07%	67.94%	83.59%	100.00%	-
Total Cost	106,348	125,879	111,620	107,003	106,045	110,821	86,570	3.48%
YoY %	-15.52%	12.77%	4.31%	0.90%	-4.31%	28.01%	-	-
Horiz. %	122.85%	145.41%	128.94%	123.60%	122.50%	128.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	110,560	92,381	87,078	80,961	76,325	74,112	71,033	7.64%
YoY %	19.68%	6.09%	7.56%	6.07%	2.99%	4.33%	-	-
Horiz. %	155.65%	130.05%	122.59%	113.98%	107.45%	104.33%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	7,420	2,470	2,473	2,475	2,470	2,470	2,120	23.20%
YoY %	200.40%	-0.12%	-0.08%	0.20%	0.00%	16.51%	-	-
Horiz. %	350.00%	116.51%	116.65%	116.75%	116.51%	116.51%	100.00%	-
Div Payout %	36.63%	30.21%	27.55%	31.75%	44.64%	34.01%	32.36%	-
YoY %	21.25%	9.66%	-13.23%	-28.88%	31.26%	5.10%	-	-
Horiz. %	113.20%	93.36%	85.14%	98.11%	137.95%	105.10%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	110,560	92,381	87,078	80,961	76,325	74,112	71,033	7.64%
YoY %	19.68%	6.09%	7.56%	6.07%	2.99%	4.33%	-	-
Horiz. %	155.65%	130.05%	122.59%	113.98%	107.45%	104.33%	100.00%	-
NOSH	247,338	247,009	247,382	247,587	247,008	247,040	106,019	15.15%
YoY %	0.13%	-0.15%	-0.08%	0.23%	-0.01%	133.01%	-	-
Horiz. %	233.30%	232.99%	233.34%	233.53%	232.98%	233.01%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	16.00%	6.10%	7.45%	6.79%	4.96%	6.15%	7.04%	-
YoY %	162.30%	-18.12%	9.72%	36.90%	-19.35%	-12.64%	-	-
Horiz. %	227.27%	86.65%	105.82%	96.45%	70.45%	87.36%	100.00%	-
ROE	18.32%	8.85%	10.31%	9.63%	7.25%	9.80%	9.22%	-
YoY %	107.01%	-14.16%	7.06%	32.83%	-26.02%	6.29%	-	-
Horiz. %	198.70%	95.99%	111.82%	104.45%	78.63%	106.29%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	51.19	54.27	48.75	46.37	45.17	47.80	87.83	-8.60%
YoY %	-5.68%	11.32%	5.13%	2.66%	-5.50%	-45.58%	-	-
Horiz. %	58.28%	61.79%	55.50%	52.80%	51.43%	54.42%	100.00%	-
EPS	8.19	3.31	3.63	3.15	2.24	2.94	6.18	4.80%
YoY %	147.43%	-8.82%	15.24%	40.62%	-23.81%	-52.43%	-	-
Horiz. %	132.52%	53.56%	58.74%	50.97%	36.25%	47.57%	100.00%	-
DPS	3.00	1.00	1.00	1.00	1.00	1.00	2.00	6.98%
YoY %	200.00%	0.00%	0.00%	0.00%	0.00%	-50.00%	-	-
Horiz. %	150.00%	50.00%	50.00%	50.00%	50.00%	50.00%	100.00%	-
NAPS	0.447	0.374	0.352	0.327	0.309	0.30	0.67	-6.51%
YoY %	19.52%	6.25%	7.65%	5.83%	3.00%	-55.22%	-	-
Horiz. %	66.72%	55.82%	52.54%	48.81%	46.12%	44.78%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 246,741
RPS	39.95	42.30	38.05	36.22	35.20	37.26	29.38	5.25%
YoY %	-5.56%	11.17%	5.05%	2.90%	-5.53%	26.82%	-	-
Horiz. %	135.98%	143.98%	129.51%	123.28%	119.81%	126.82%	100.00%	-
EPS	6.39	2.58	2.83	2.46	1.75	2.29	2.07	20.65%
YoY %	147.67%	-8.83%	15.04%	40.57%	-23.58%	10.63%	-	-
Horiz. %	308.70%	124.64%	136.71%	118.84%	84.54%	110.63%	100.00%	-
DPS	2.34	0.78	0.78	0.78	0.78	0.78	0.67	23.16%
YoY %	200.00%	0.00%	0.00%	0.00%	0.00%	16.42%	-	-
Horiz. %	349.25%	116.42%	116.42%	116.42%	116.42%	116.42%	100.00%	-
NAPS	0.3488	0.2915	0.2747	0.2554	0.2408	0.2338	0.2241	7.64%
YoY %	19.66%	6.12%	7.56%	6.06%	2.99%	4.33%	-	-
Horiz. %	155.64%	130.08%	122.58%	113.97%	107.45%	104.33%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.67	0.64	0.40	0.37	0.34	0.50	0.54	-
P/RPS	3.26	1.18	0.82	0.80	0.75	1.05	0.61	32.20%
YoY %	176.27%	43.90%	2.50%	6.67%	-28.57%	72.13%	-	-
Horiz. %	534.43%	193.44%	134.43%	131.15%	122.95%	172.13%	100.00%	-
P/EPS	20.39	19.34	11.02	11.75	15.18	17.01	8.74	15.15%
YoY %	5.43%	75.50%	-6.21%	-22.60%	-10.76%	94.62%	-	-
Horiz. %	233.30%	221.28%	126.09%	134.44%	173.68%	194.62%	100.00%	-
EY	4.90	5.17	9.08	8.51	6.59	5.88	11.44	-13.17%
YoY %	-5.22%	-43.06%	6.70%	29.14%	12.07%	-48.60%	-	-
Horiz. %	42.83%	45.19%	79.37%	74.39%	57.60%	51.40%	100.00%	-
DY	1.80	1.56	2.50	2.70	2.94	2.00	3.70	-11.31%
YoY %	15.38%	-37.60%	-7.41%	-8.16%	47.00%	-45.95%	-	-
Horiz. %	48.65%	42.16%	67.57%	72.97%	79.46%	54.05%	100.00%	-
P/NAPS	3.74	1.71	1.14	1.13	1.10	1.67	0.81	29.02%
YoY %	118.71%	50.00%	0.88%	2.73%	-34.13%	106.17%	-	-
Horiz. %	461.73%	211.11%	140.74%	139.51%	135.80%	206.17%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	06/11/15	07/11/14	15/11/13	09/11/12	25/11/11	24/11/10	18/11/09	-
Price	1.86	0.74	0.40	0.37	0.37	0.60	0.52	-
P/RPS	3.63	1.36	0.82	0.80	0.82	1.26	0.59	35.34%
YoY %	166.91%	65.85%	2.50%	-2.44%	-34.92%	113.56%	-	-
Horiz. %	615.25%	230.51%	138.98%	135.59%	138.98%	213.56%	100.00%	-
P/EPS	22.71	22.36	11.02	11.75	16.52	20.41	8.41	17.99%
YoY %	1.57%	102.90%	-6.21%	-28.87%	-19.06%	142.69%	-	-
Horiz. %	270.04%	265.87%	131.03%	139.71%	196.43%	242.69%	100.00%	-
EY	4.40	4.47	9.08	8.51	6.05	4.90	11.88	-15.25%
YoY %	-1.57%	-50.77%	6.70%	40.66%	23.47%	-58.75%	-	-
Horiz. %	37.04%	37.63%	76.43%	71.63%	50.93%	41.25%	100.00%	-
DY	1.61	1.35	2.50	2.70	2.70	1.67	3.85	-13.51%
YoY %	19.26%	-46.00%	-7.41%	0.00%	61.68%	-56.62%	-	-
Horiz. %	41.82%	35.06%	64.94%	70.13%	70.13%	43.38%	100.00%	-
P/NAPS	4.16	1.98	1.14	1.13	1.20	2.00	0.78	32.16%
YoY %	110.10%	73.68%	0.88%	-5.83%	-40.00%	156.41%	-	-
Horiz. %	533.33%	253.85%	146.15%	144.87%	153.85%	256.41%	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