[SLVEST] QoQ Annualized Quarter Result on 2019-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 - CAGR
Revenue 269,445 279,928 0 0 0 0 - - QoQ % -3.74% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 96.26% 100.00% - - - - -
PBT 18,186 17,612 0 0 0 0 - - QoQ % 3.26% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 103.26% 100.00% - - - - -
Tax -2,049 -2,010 0 0 0 0 - - QoQ % -1.96% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 101.96% 100.00% - - - - -
NP 16,137 15,602 0 0 0 0 - - QoQ % 3.43% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 103.43% 100.00% - - - - -
NP to SH 15,801 15,746 0 0 0 0 - - QoQ % 0.35% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.35% 100.00% - - - - -
Tax Rate 11.27 % 11.41 % - % - % - % - % - % - QoQ % -1.23% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 98.77% 100.00% - - - - -
Total Cost 253,308 264,326 0 0 0 0 - - QoQ % -4.17% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 95.83% 100.00% - - - - -
Net Worth 66,318 54,687 - - - - - - QoQ % 21.27% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 121.27% 100.00% - - - - -
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 - CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Equity 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 - CAGR
Net Worth 66,318 54,687 - - - - - - QoQ % 21.27% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 121.27% 100.00% - - - - -
NOSH 331,593 390,624 - - - - - - QoQ % -15.11% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 84.89% 100.00% - - - - -
Ratio Analysis 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 - CAGR
NP Margin 5.99 % 5.57 % - % - % - % - % - % - QoQ % 7.54% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 107.54% 100.00% - - - - -
ROE 23.83 % 28.79 % - % - % - % - % - % - QoQ % -17.23% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 82.77% 100.00% - - - - -
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 - CAGR
RPS 81.26 71.66 - - - - - - QoQ % 13.40% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 113.40% 100.00% - - - - -
EPS 7.85 5.40 0.00 0.00 0.00 0.00 - - QoQ % 45.37% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 145.37% 100.00% - - - - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.2000 0.1400 - 31.6700 - - - - QoQ % 42.86% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.63% 0.44% 0.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 422,623 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 - CAGR
RPS 63.76 66.24 - - - - - - QoQ % -3.74% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 96.26% 100.00% - - - - -
EPS 3.74 3.73 0.00 0.00 0.00 0.00 - - QoQ % 0.27% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.27% 100.00% - - - - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.1569 0.1294 - 31.6700 - - - - QoQ % 21.25% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.50% 0.41% 0.00% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 - CAGR
Date 31/12/19 - 12/04/19 - - - - -
Price 0.7450 0.0000 0.8700 0.0000 0.0000 0.0000 - -
P/RPS 0.92 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
P/EPS 15.63 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
EY 6.40 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 3.73 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 - CAGR
Date 24/02/20 - - - - - - -
Price 1.2500 0.0000 0.0000 0.0000 0.0000 0.0000 - -
P/RPS 1.54 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
P/EPS 26.23 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
EY 3.81 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 6.25 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SHB_Financial Results Q4 2020.pdf 
