[SLP] YoY TTM Result on 30-Sep-2013 [#3]

Stock

[SLP] SLP RESOURCES BHD

Announcement Date

15-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 21.18%

YoY- 26.97%

Quarter Report

SLP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	173,627	166,994	175,298	157,007	152,184	149,587	155,408	1.86%
YoY %	3.97%	-4.74%	11.65%	3.17%	1.74%	-3.75%	-	-
Horiz. %	111.72%	107.46%	112.80%	101.03%	97.93%	96.25%	100.00%	-
PBT	28,998	30,776	13,642	13,940	12,335	8,261	8,426	22.85%
YoY %	-5.78%	125.60%	-2.14%	13.01%	49.32%	-1.96%	-	-
Horiz. %	344.15%	365.25%	161.90%	165.44%	146.39%	98.04%	100.00%	-
Tax	-4,647	-6,539	-3,216	-3,318	-3,980	-681	-1,111	26.90%
YoY %	28.93%	-103.33%	3.07%	16.63%	-484.43%	38.70%	-	-
Horiz. %	418.27%	588.57%	289.47%	298.65%	358.24%	61.30%	100.00%	-
NP	24,351	24,237	10,426	10,622	8,355	7,580	7,315	22.17%
YoY %	0.47%	132.47%	-1.85%	27.13%	10.22%	3.62%	-	-
Horiz. %	332.89%	331.33%	142.53%	145.21%	114.22%	103.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,387	24,208	10,436	10,626	8,369	7,590	7,315	22.20%
YoY %	0.74%	131.97%	-1.79%	26.97%	10.26%	3.76%	-	-
Horiz. %	333.38%	330.94%	142.67%	145.26%	114.41%	103.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.03%	21.25%	23.57%	23.80%	32.27%	8.24%	13.19%	-
YoY %	-24.56%	-9.84%	-0.97%	-26.25%	291.63%	-37.53%	-	-
Horiz. %	121.53%	161.11%	178.70%	180.44%	244.66%	62.47%	100.00%	-
Total Cost	149,276	142,757	164,872	146,385	143,829	142,007	148,093	0.13%
YoY %	4.57%	-13.41%	12.63%	1.78%	1.28%	-4.11%	-	-
Horiz. %	100.80%	96.40%	111.33%	98.85%	97.12%	95.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	123,585	110,467	92,292	86,991	80,684	76,734	73,865	8.94%
YoY %	11.88%	19.69%	6.09%	7.82%	5.15%	3.88%	-	-
Horiz. %	167.31%	149.55%	124.95%	117.77%	109.23%	103.88%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	11,146	9,873	4,967	4,967	4,965	4,968	4,967	14.40%
YoY %	12.89%	98.77%	0.00%	0.04%	-0.06%	0.02%	-	-
Horiz. %	224.40%	198.77%	100.00%	100.00%	99.96%	100.02%	100.00%	-
Div Payout %	45.71%	40.79%	47.60%	46.74%	59.34%	65.46%	67.91%	-
YoY %	12.06%	-14.31%	1.84%	-21.23%	-9.35%	-3.61%	-	-
Horiz. %	67.31%	60.06%	70.09%	68.83%	87.38%	96.39%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	123,585	110,467	92,292	86,991	80,684	76,734	73,865	8.94%
YoY %	11.88%	19.69%	6.09%	7.82%	5.15%	3.88%	-	-
Horiz. %	167.31%	149.55%	124.95%	117.77%	109.23%	103.88%	100.00%	-
NOSH	247,171	247,131	246,771	247,134	246,741	248,333	246,219	0.06%
YoY %	0.02%	0.15%	-0.15%	0.16%	-0.64%	0.86%	-	-
Horiz. %	100.39%	100.37%	100.22%	100.37%	100.21%	100.86%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	14.02%	14.51%	5.95%	6.77%	5.49%	5.07%	4.71%	-
YoY %	-3.38%	143.87%	-12.11%	23.32%	8.28%	7.64%	-	-
Horiz. %	297.66%	308.07%	126.33%	143.74%	116.56%	107.64%	100.00%	-
ROE	19.73%	21.91%	11.31%	12.22%	10.37%	9.89%	9.90%	-
YoY %	-9.95%	93.72%	-7.45%	17.84%	4.85%	-0.10%	-	-
Horiz. %	199.29%	221.31%	114.24%	123.43%	104.75%	99.90%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	70.25	67.57	71.04	63.53	61.68	60.24	63.12	1.79%
YoY %	3.97%	-4.88%	11.82%	3.00%	2.39%	-4.56%	-	-
Horiz. %	111.30%	107.05%	112.55%	100.65%	97.72%	95.44%	100.00%	-
EPS	9.87	9.80	4.23	4.30	3.39	3.06	2.97	22.13%
YoY %	0.71%	131.68%	-1.63%	26.84%	10.78%	3.03%	-	-
Horiz. %	332.32%	329.97%	142.42%	144.78%	114.14%	103.03%	100.00%	-
DPS	4.50	4.00	2.00	2.00	2.00	2.00	2.02	14.26%
YoY %	12.50%	100.00%	0.00%	0.00%	0.00%	-0.99%	-	-
Horiz. %	222.77%	198.02%	99.01%	99.01%	99.01%	99.01%	100.00%	-
NAPS	0.50	0.447	0.374	0.352	0.327	0.309	0.30	8.87%
YoY %	11.86%	19.52%	6.25%	7.65%	5.83%	3.00%	-	-
Horiz. %	166.67%	149.00%	124.67%	117.33%	109.00%	103.00%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 247,134
RPS	54.78	52.69	55.31	49.54	48.02	47.20	49.03	1.86%
YoY %	3.97%	-4.74%	11.65%	3.17%	1.74%	-3.73%	-	-
Horiz. %	111.73%	107.46%	112.81%	101.04%	97.94%	96.27%	100.00%	-
EPS	7.69	7.64	3.29	3.35	2.64	2.39	2.31	22.17%
YoY %	0.65%	132.22%	-1.79%	26.89%	10.46%	3.46%	-	-
Horiz. %	332.90%	330.74%	142.42%	145.02%	114.29%	103.46%	100.00%	-
DPS	3.52	3.12	1.57	1.57	1.57	1.57	1.57	14.38%
YoY %	12.82%	98.73%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	224.20%	198.73%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.3899	0.3485	0.2912	0.2745	0.2546	0.2421	0.2331	8.94%
YoY %	11.88%	19.68%	6.08%	7.82%	5.16%	3.86%	-	-
Horiz. %	167.27%	149.51%	124.92%	117.76%	109.22%	103.86%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	2.34	1.67	0.64	0.40	0.37	0.34	0.50	-
P/RPS	3.33	2.47	0.90	0.63	0.60	0.56	0.79	27.06%
YoY %	34.82%	174.44%	42.86%	5.00%	7.14%	-29.11%	-	-
Horiz. %	421.52%	312.66%	113.92%	79.75%	75.95%	70.89%	100.00%	-
P/EPS	23.72	17.05	15.13	9.30	10.91	11.12	16.83	5.88%
YoY %	39.12%	12.69%	62.69%	-14.76%	-1.89%	-33.93%	-	-
Horiz. %	140.94%	101.31%	89.90%	55.26%	64.82%	66.07%	100.00%	-
EY	4.22	5.87	6.61	10.75	9.17	8.99	5.94	-5.53%
YoY %	-28.11%	-11.20%	-38.51%	17.23%	2.00%	51.35%	-	-
Horiz. %	71.04%	98.82%	111.28%	180.98%	154.38%	151.35%	100.00%	-
DY	1.92	2.40	3.13	5.00	5.41	5.88	4.04	-11.65%
YoY %	-20.00%	-23.32%	-37.40%	-7.58%	-7.99%	45.54%	-	-
Horiz. %	47.52%	59.41%	77.48%	123.76%	133.91%	145.54%	100.00%	-
P/NAPS	4.68	3.74	1.71	1.14	1.13	1.10	1.67	18.71%
YoY %	25.13%	118.71%	50.00%	0.88%	2.73%	-34.13%	-	-
Horiz. %	280.24%	223.95%	102.40%	68.26%	67.66%	65.87%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	04/11/16	06/11/15	07/11/14	15/11/13	09/11/12	25/11/11	24/11/10	-
Price	2.39	1.86	0.74	0.40	0.37	0.37	0.60	-
P/RPS	3.40	2.75	1.04	0.63	0.60	0.61	0.95	23.65%
YoY %	23.64%	164.42%	65.08%	5.00%	-1.64%	-35.79%	-	-
Horiz. %	357.89%	289.47%	109.47%	66.32%	63.16%	64.21%	100.00%	-
P/EPS	24.22	18.99	17.50	9.30	10.91	12.11	20.20	3.06%
YoY %	27.54%	8.51%	88.17%	-14.76%	-9.91%	-40.05%	-	-
Horiz. %	119.90%	94.01%	86.63%	46.04%	54.01%	59.95%	100.00%	-
EY	4.13	5.27	5.71	10.75	9.17	8.26	4.95	-2.97%
YoY %	-21.63%	-7.71%	-46.88%	17.23%	11.02%	66.87%	-	-
Horiz. %	83.43%	106.46%	115.35%	217.17%	185.25%	166.87%	100.00%	-
DY	1.88	2.15	2.70	5.00	5.41	5.41	3.36	-9.21%
YoY %	-12.56%	-20.37%	-46.00%	-7.58%	0.00%	61.01%	-	-
Horiz. %	55.95%	63.99%	80.36%	148.81%	161.01%	161.01%	100.00%	-
P/NAPS	4.78	4.16	1.98	1.14	1.13	1.20	2.00	15.61%
YoY %	14.90%	110.10%	73.68%	0.88%	-5.83%	-40.00%	-	-
Horiz. %	239.00%	208.00%	99.00%	57.00%	56.50%	60.00%	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