[SLP] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

25-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -3.71%

YoY- 29.32%

Quarter Report

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	151,827	151,698	151,123	150,677	148,933	137,626	1.98%
YoY %	0.09%	0.38%	0.30%	1.17%	8.22%	-	-
Horiz. %	110.32%	110.22%	109.81%	109.48%	108.22%	100.00%	-
PBT	11,846	10,806	8,977	8,645	7,212	9,278	5.00%
YoY %	9.62%	20.37%	3.84%	19.87%	-22.27%	-	-
Horiz. %	127.68%	116.47%	96.76%	93.18%	77.73%	100.00%	-
Tax	-3,081	-3,157	-868	-1,333	-1,558	-546	41.32%
YoY %	2.41%	-263.71%	34.88%	14.44%	-185.35%	-	-
Horiz. %	564.29%	578.21%	158.97%	244.14%	285.35%	100.00%	-
NP	8,765	7,649	8,109	7,312	5,654	8,732	0.07%
YoY %	14.59%	-5.67%	10.90%	29.32%	-35.25%	-	-
Horiz. %	100.38%	87.60%	92.87%	83.74%	64.75%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	8,769	7,663	8,119	7,312	5,654	8,732	0.08%
YoY %	14.43%	-5.62%	11.04%	29.32%	-35.25%	-	-
Horiz. %	100.42%	87.76%	92.98%	83.74%	64.75%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	26.01%	29.22%	9.67%	15.42%	21.60%	5.88%	-
YoY %	-10.99%	202.17%	-37.29%	-28.61%	267.35%	-	-
Horiz. %	442.35%	496.94%	164.46%	262.24%	367.35%	100.00%	-
Total Cost	143,062	144,049	143,014	143,365	143,279	128,894	2.10%
YoY %	-0.69%	0.72%	-0.24%	0.06%	11.16%	-	-
Horiz. %	110.99%	111.76%	110.95%	111.23%	111.16%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	85,479	81,251	77,632	75,166	0	70,986	3.78%
YoY %	5.20%	4.66%	3.28%	0.00%	0.00%	-	-
Horiz. %	120.42%	114.46%	109.36%	105.89%	0.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	4,967	7,449	4,947	2,505	3,878	-	-
YoY %	-33.32%	50.58%	97.49%	-35.40%	0.00%	-	-
Horiz. %	128.08%	192.08%	127.57%	64.60%	100.00%	-	-
Div Payout %	56.64%	97.21%	60.93%	34.27%	68.60%	-	-
YoY %	-41.73%	59.54%	77.79%	-50.04%	0.00%	-	-
Horiz. %	82.57%	141.71%	88.82%	49.96%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	85,479	81,251	77,632	75,166	0	70,986	3.78%
YoY %	5.20%	4.66%	3.28%	0.00%	0.00%	-	-
Horiz. %	120.42%	114.46%	109.36%	105.89%	0.00%	100.00%	-
NOSH	247,765	247,719	248,028	250,555	105,714	105,950	18.50%
YoY %	0.02%	-0.12%	-1.01%	137.01%	-0.22%	-	-
Horiz. %	233.85%	233.81%	234.10%	236.48%	99.78%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	5.77%	5.04%	5.37%	4.85%	3.80%	6.34%	-
YoY %	14.48%	-6.15%	10.72%	27.63%	-40.06%	-	-
Horiz. %	91.01%	79.50%	84.70%	76.50%	59.94%	100.00%	-
ROE	10.26%	9.43%	10.46%	9.73%	0.00%	12.30%	-
YoY %	8.80%	-9.85%	7.50%	0.00%	0.00%	-	-
Horiz. %	83.41%	76.67%	85.04%	79.11%	0.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	61.28	61.24	60.93	60.14	140.88	129.90	-13.94%
YoY %	0.07%	0.51%	1.31%	-57.31%	8.45%	-	-
Horiz. %	47.17%	47.14%	46.91%	46.30%	108.45%	100.00%	-
EPS	3.54	3.09	3.27	2.92	5.35	8.24	-15.53%
YoY %	14.56%	-5.50%	11.99%	-45.42%	-35.07%	-	-
Horiz. %	42.96%	37.50%	39.68%	35.44%	64.93%	100.00%	-
DPS	2.00	3.00	2.00	1.00	3.67	0.00	-
YoY %	-33.33%	50.00%	100.00%	-72.75%	0.00%	-	-
Horiz. %	54.50%	81.74%	54.50%	27.25%	100.00%	-	-
NAPS	0.345	0.328	0.313	0.30	0.00	0.67	-12.42%
YoY %	5.18%	4.79%	4.33%	0.00%	0.00%	-	-
Horiz. %	51.49%	48.96%	46.72%	44.78%	0.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 250,555
RPS	47.90	47.86	47.68	47.54	46.99	43.42	1.98%
YoY %	0.08%	0.38%	0.29%	1.17%	8.22%	-	-
Horiz. %	110.32%	110.23%	109.81%	109.49%	108.22%	100.00%	-
EPS	2.77	2.42	2.56	2.31	1.78	2.75	0.14%
YoY %	14.46%	-5.47%	10.82%	29.78%	-35.27%	-	-
Horiz. %	100.73%	88.00%	93.09%	84.00%	64.73%	100.00%	-
DPS	1.57	2.35	1.56	0.79	1.22	0.00	-
YoY %	-33.19%	50.64%	97.47%	-35.25%	0.00%	-	-
Horiz. %	128.69%	192.62%	127.87%	64.75%	100.00%	-	-
NAPS	0.2697	0.2563	0.2449	0.2371	0.00	0.224	3.78%
YoY %	5.23%	4.65%	3.29%	0.00%	0.00%	-	-
Horiz. %	120.40%	114.42%	109.33%	105.85%	0.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	0.375	0.38	0.37	0.65	0.55	0.44	-
P/RPS	0.61	0.62	0.61	1.08	0.39	0.34	12.39%
YoY %	-1.61%	1.64%	-43.52%	176.92%	14.71%	-	-
Horiz. %	179.41%	182.35%	179.41%	317.65%	114.71%	100.00%	-
P/EPS	10.60	12.28	11.30	22.27	10.28	5.34	14.68%
YoY %	-13.68%	8.67%	-49.26%	116.63%	92.51%	-	-
Horiz. %	198.50%	229.96%	211.61%	417.04%	192.51%	100.00%	-
EY	9.44	8.14	8.85	4.49	9.72	18.73	-12.79%
YoY %	15.97%	-8.02%	97.10%	-53.81%	-48.10%	-	-
Horiz. %	50.40%	43.46%	47.25%	23.97%	51.90%	100.00%	-
DY	5.33	7.89	5.41	1.54	6.67	0.00	-
YoY %	-32.45%	45.84%	251.30%	-76.91%	0.00%	-	-
Horiz. %	79.91%	118.29%	81.11%	23.09%	100.00%	-	-
P/NAPS	1.09	1.16	1.18	2.17	0.00	0.66	10.54%
YoY %	-6.03%	-1.69%	-45.62%	0.00%	0.00%	-	-
Horiz. %	165.15%	175.76%	178.79%	328.79%	0.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	19/08/13	17/08/12	24/08/11	25/08/10	17/08/09	-	-
Price	0.395	0.39	0.34	0.60	0.56	0.00	-
P/RPS	0.64	0.64	0.56	1.00	0.40	0.00	-
YoY %	0.00%	14.29%	-44.00%	150.00%	0.00%	-	-
Horiz. %	160.00%	160.00%	140.00%	250.00%	100.00%	-	-
P/EPS	11.16	12.61	10.39	20.56	10.47	0.00	-
YoY %	-11.50%	21.37%	-49.46%	96.37%	0.00%	-	-
Horiz. %	106.59%	120.44%	99.24%	196.37%	100.00%	-	-
EY	8.96	7.93	9.63	4.86	9.55	0.00	-
YoY %	12.99%	-17.65%	98.15%	-49.11%	0.00%	-	-
Horiz. %	93.82%	83.04%	100.84%	50.89%	100.00%	-	-
DY	5.06	7.69	5.88	1.67	6.55	0.00	-
YoY %	-34.20%	30.78%	252.10%	-74.50%	0.00%	-	-
Horiz. %	77.25%	117.40%	89.77%	25.50%	100.00%	-	-
P/NAPS	1.14	1.19	1.09	2.00	0.00	0.00	-
YoY %	-4.20%	9.17%	-45.50%	0.00%	0.00%	-	-
Horiz. %	57.00%	59.50%	54.50%	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