[SLP] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[SLP] SLP RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 27.41%
YoY- 41.17%
Quarter Report
Latest QR
Upcoming QR
SLP's Result
SLP's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 161,844 151,207 148,962 156,092 130,446 183,264 44,415 24.02%
PBT 14,472 12,682 8,375 10,383 7,821 6,398 4,818 20.09%
Tax -3,241 -3,242 -2,286 -1,073 -1,219 -1,158 -206 58.22%
NP 11,231 9,440 6,089 9,310 6,602 5,240 4,612 15.97%
-
NP to SH 11,241 9,444 6,103 9,320 6,602 5,240 4,612 15.99%
-
Tax Rate 22.39% 25.56% 27.30% 10.33% 15.59% 18.10% 4.28% -
Total Cost 150,613 141,767 142,873 146,782 123,844 178,024 39,803 24.80%
-
Net Worth 89,654 83,394 78,892 76,040 70,719 70,400 43,780 12.67%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 4,961 4,966 4,972 4,947 2,114 1,764 - -
Div Payout % 44.13% 52.59% 81.47% 53.08% 32.02% 33.67% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 89,654 83,394 78,892 76,040 70,719 70,400 43,780 12.67%
NOSH 248,351 248,939 248,873 248,499 103,999 106,666 75,482 21.93%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.94% 6.24% 4.09% 5.96% 5.06% 2.86% 10.38% -
ROE 12.54% 11.32% 7.74% 12.26% 9.34% 7.44% 10.53% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 65.17 60.74 59.85 62.81 125.43 171.81 58.84 1.71%
EPS 4.53 3.79 2.45 3.75 6.35 4.91 6.11 -4.86%
DPS 2.00 2.00 2.00 2.00 2.03 1.65 0.00 -
NAPS 0.361 0.335 0.317 0.306 0.68 0.66 0.58 -7.59%
Adjusted Per Share Value based on latest NOSH - 248,499
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 51.06 47.71 47.00 49.25 41.16 57.82 14.01 24.02%
EPS 3.55 2.98 1.93 2.94 2.08 1.65 1.46 15.94%
DPS 1.57 1.57 1.57 1.56 0.67 0.56 0.00 -
NAPS 0.2829 0.2631 0.2489 0.2399 0.2231 0.2221 0.1381 12.68%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 - -
Price 0.43 0.38 0.38 0.50 0.57 0.46 0.00 -
P/RPS 0.66 0.63 0.63 0.80 0.45 0.27 0.00 -
P/EPS 9.50 10.02 15.50 13.33 8.98 9.36 0.00 -
EY 10.53 9.98 6.45 7.50 11.14 10.68 0.00 -
DY 4.65 5.26 5.26 4.00 3.57 3.60 0.00 -
P/NAPS 1.19 1.13 1.20 1.63 0.84 0.70 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 27/02/13 27/02/12 28/02/11 25/02/10 27/02/09 - -
Price 0.455 0.36 0.40 0.38 0.59 0.47 0.00 -
P/RPS 0.70 0.59 0.67 0.60 0.47 0.27 0.00 -
P/EPS 10.05 9.49 16.31 10.13 9.29 9.57 0.00 -
EY 9.95 10.54 6.13 9.87 10.76 10.45 0.00 -
DY 4.40 5.56 5.00 5.26 3.45 3.52 0.00 -
P/NAPS 1.26 1.07 1.26 1.24 0.87 0.71 0.00 -

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
Post a Comment