[SLP] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

17-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 16.11%

YoY- -5.62%

Quarter Report

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	168,493	174,241	151,827	151,698	151,123	150,677	148,933	2.07%
YoY %	-3.30%	14.76%	0.09%	0.38%	0.30%	1.17%	-	-
Horiz. %	113.13%	116.99%	101.94%	101.86%	101.47%	101.17%	100.00%	-
PBT	23,208	14,637	11,846	10,806	8,977	8,645	7,212	21.49%
YoY %	58.56%	23.56%	9.62%	20.37%	3.84%	19.87%	-	-
Horiz. %	321.80%	202.95%	164.25%	149.83%	124.47%	119.87%	100.00%	-
Tax	-5,228	-3,292	-3,081	-3,157	-868	-1,333	-1,558	22.34%
YoY %	-58.81%	-6.85%	2.41%	-263.71%	34.88%	14.44%	-	-
Horiz. %	335.56%	211.30%	197.75%	202.63%	55.71%	85.56%	100.00%	-
NP	17,980	11,345	8,765	7,649	8,109	7,312	5,654	21.25%
YoY %	58.48%	29.44%	14.59%	-5.67%	10.90%	29.32%	-	-
Horiz. %	318.00%	200.65%	155.02%	135.28%	143.42%	129.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,951	11,355	8,769	7,663	8,119	7,312	5,654	21.22%
YoY %	58.09%	29.49%	14.43%	-5.62%	11.04%	29.32%	-	-
Horiz. %	317.49%	200.83%	155.09%	135.53%	143.60%	129.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.53%	22.49%	26.01%	29.22%	9.67%	15.42%	21.60%	-
YoY %	0.18%	-13.53%	-10.99%	202.17%	-37.29%	-28.61%	-	-
Horiz. %	104.31%	104.12%	120.42%	135.28%	44.77%	71.39%	100.00%	-
Total Cost	150,513	162,896	143,062	144,049	143,014	143,365	143,279	0.82%
YoY %	-7.60%	13.86%	-0.69%	0.72%	-0.24%	0.06%	-	-
Horiz. %	105.05%	113.69%	99.85%	100.54%	99.82%	100.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,239	92,162	85,479	81,251	77,632	75,166	0	-
YoY %	9.85%	7.82%	5.20%	4.66%	3.28%	0.00%	-	-
Horiz. %	134.69%	122.61%	113.72%	108.10%	103.28%	100.00%	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	6,166	4,967	4,967	7,449	4,947	2,505	3,878	8.03%
YoY %	24.14%	0.00%	-33.32%	50.58%	97.49%	-35.40%	-	-
Horiz. %	159.00%	128.08%	128.08%	192.08%	127.57%	64.60%	100.00%	-
Div Payout %	34.35%	43.75%	56.64%	97.21%	60.93%	34.27%	68.60%	-
YoY %	-21.49%	-22.76%	-41.73%	59.54%	77.79%	-50.04%	-	-
Horiz. %	50.07%	63.78%	82.57%	141.71%	88.82%	49.96%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	101,239	92,162	85,479	81,251	77,632	75,166	0	-
YoY %	9.85%	7.82%	5.20%	4.66%	3.28%	0.00%	-	-
Horiz. %	134.69%	122.61%	113.72%	108.10%	103.28%	100.00%	-	-
NOSH	247,528	248,415	247,765	247,719	248,028	250,555	105,714	15.22%
YoY %	-0.36%	0.26%	0.02%	-0.12%	-1.01%	137.01%	-	-
Horiz. %	234.15%	234.99%	234.37%	234.33%	234.62%	237.01%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	10.67%	6.51%	5.77%	5.04%	5.37%	4.85%	3.80%	-
YoY %	63.90%	12.82%	14.48%	-6.15%	10.72%	27.63%	-	-
Horiz. %	280.79%	171.32%	151.84%	132.63%	141.32%	127.63%	100.00%	-
ROE	17.73%	12.32%	10.26%	9.43%	10.46%	9.73%	0.00%	-
YoY %	43.91%	20.08%	8.80%	-9.85%	7.50%	0.00%	-	-
Horiz. %	182.22%	126.62%	105.45%	96.92%	107.50%	100.00%	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	68.07	70.14	61.28	61.24	60.93	60.14	140.88	-11.41%
YoY %	-2.95%	14.46%	0.07%	0.51%	1.31%	-57.31%	-	-
Horiz. %	48.32%	49.79%	43.50%	43.47%	43.25%	42.69%	100.00%	-
EPS	7.25	4.57	3.54	3.09	3.27	2.92	5.35	5.19%
YoY %	58.64%	29.10%	14.56%	-5.50%	11.99%	-45.42%	-	-
Horiz. %	135.51%	85.42%	66.17%	57.76%	61.12%	54.58%	100.00%	-
DPS	2.50	2.00	2.00	3.00	2.00	1.00	3.67	-6.19%
YoY %	25.00%	0.00%	-33.33%	50.00%	100.00%	-72.75%	-	-
Horiz. %	68.12%	54.50%	54.50%	81.74%	54.50%	27.25%	100.00%	-
NAPS	0.409	0.371	0.345	0.328	0.313	0.30	0.00	-
YoY %	10.24%	7.54%	5.18%	4.79%	4.33%	0.00%	-	-
Horiz. %	136.33%	123.67%	115.00%	109.33%	104.33%	100.00%	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 247,719
RPS	53.16	54.98	47.90	47.86	47.68	47.54	46.99	2.07%
YoY %	-3.31%	14.78%	0.08%	0.38%	0.29%	1.17%	-	-
Horiz. %	113.13%	117.00%	101.94%	101.85%	101.47%	101.17%	100.00%	-
EPS	5.66	3.58	2.77	2.42	2.56	2.31	1.78	21.25%
YoY %	58.10%	29.24%	14.46%	-5.47%	10.82%	29.78%	-	-
Horiz. %	317.98%	201.12%	155.62%	135.96%	143.82%	129.78%	100.00%	-
DPS	1.95	1.57	1.57	2.35	1.56	0.79	1.22	8.12%
YoY %	24.20%	0.00%	-33.19%	50.64%	97.47%	-35.25%	-	-
Horiz. %	159.84%	128.69%	128.69%	192.62%	127.87%	64.75%	100.00%	-
NAPS	0.3194	0.2908	0.2697	0.2564	0.2449	0.2372	0.00	-
YoY %	9.83%	7.82%	5.19%	4.70%	3.25%	0.00%	-	-
Horiz. %	134.65%	122.60%	113.70%	108.09%	103.25%	100.00%	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.44	0.49	0.375	0.38	0.37	0.65	0.55	-
P/RPS	2.12	0.70	0.61	0.62	0.61	1.08	0.39	32.58%
YoY %	202.86%	14.75%	-1.61%	1.64%	-43.52%	176.92%	-	-
Horiz. %	543.59%	179.49%	156.41%	158.97%	156.41%	276.92%	100.00%	-
P/EPS	19.86	10.72	10.60	12.28	11.30	22.27	10.28	11.59%
YoY %	85.26%	1.13%	-13.68%	8.67%	-49.26%	116.63%	-	-
Horiz. %	193.19%	104.28%	103.11%	119.46%	109.92%	216.63%	100.00%	-
EY	5.04	9.33	9.44	8.14	8.85	4.49	9.72	-10.36%
YoY %	-45.98%	-1.17%	15.97%	-8.02%	97.10%	-53.81%	-	-
Horiz. %	51.85%	95.99%	97.12%	83.74%	91.05%	46.19%	100.00%	-
DY	1.74	4.08	5.33	7.89	5.41	1.54	6.67	-20.05%
YoY %	-57.35%	-23.45%	-32.45%	45.84%	251.30%	-76.91%	-	-
Horiz. %	26.09%	61.17%	79.91%	118.29%	81.11%	23.09%	100.00%	-
P/NAPS	3.52	1.32	1.09	1.16	1.18	2.17	0.00	-
YoY %	166.67%	21.10%	-6.03%	-1.69%	-45.62%	0.00%	-	-
Horiz. %	162.21%	60.83%	50.23%	53.46%	54.38%	100.00%	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	07/08/15	07/08/14	19/08/13	17/08/12	24/08/11	25/08/10	17/08/09	-
Price	1.45	0.55	0.395	0.39	0.34	0.60	0.56	-
P/RPS	2.13	0.78	0.64	0.64	0.56	1.00	0.40	32.12%
YoY %	173.08%	21.88%	0.00%	14.29%	-44.00%	150.00%	-	-
Horiz. %	532.50%	195.00%	160.00%	160.00%	140.00%	250.00%	100.00%	-
P/EPS	19.99	12.03	11.16	12.61	10.39	20.56	10.47	11.37%
YoY %	66.17%	7.80%	-11.50%	21.37%	-49.46%	96.37%	-	-
Horiz. %	190.93%	114.90%	106.59%	120.44%	99.24%	196.37%	100.00%	-
EY	5.00	8.31	8.96	7.93	9.63	4.86	9.55	-10.21%
YoY %	-39.83%	-7.25%	12.99%	-17.65%	98.15%	-49.11%	-	-
Horiz. %	52.36%	87.02%	93.82%	83.04%	100.84%	50.89%	100.00%	-
DY	1.72	3.64	5.06	7.69	5.88	1.67	6.55	-19.96%
YoY %	-52.75%	-28.06%	-34.20%	30.78%	252.10%	-74.50%	-	-
Horiz. %	26.26%	55.57%	77.25%	117.40%	89.77%	25.50%	100.00%	-
P/NAPS	3.55	1.48	1.14	1.19	1.09	2.00	0.00	-
YoY %	139.86%	29.82%	-4.20%	9.17%	-45.50%	0.00%	-	-
Horiz. %	177.50%	74.00%	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