[SLVEST] QoQ Annualized Quarter Result on 31-Mar-2022 [#4]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 62.42%
YoY- -57.21%
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 336,421 301,622 210,640 177,750 133,882 105,944 91,000 138.52%
PBT 26,818 26,176 22,988 11,025 6,969 4,018 2,308 410.72%
Tax -7,133 -7,328 -5,656 -3,585 -2,064 -1,422 -1,612 168.79%
NP 19,685 18,848 17,332 7,440 4,905 2,596 696 822.65%
-
NP to SH 19,330 18,588 17,332 6,906 4,252 2,358 608 897.27%
-
Tax Rate 26.60% 28.00% 24.60% 32.52% 29.62% 35.39% 69.84% -
Total Cost 316,736 282,774 193,308 170,310 128,977 103,348 90,304 130.32%
-
Net Worth 193,590 186,915 180,239 173,564 173,248 163,298 133,130 28.26%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 193,590 186,915 180,239 173,564 173,248 163,298 133,130 28.26%
NOSH 667,553 667,553 667,553 667,553 667,553 663,953 633,953 3.49%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.85% 6.25% 8.23% 4.19% 3.66% 2.45% 0.76% -
ROE 9.99% 9.94% 9.62% 3.98% 2.45% 1.44% 0.46% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 50.40 45.18 31.55 26.63 20.09 16.22 14.35 130.52%
EPS 2.89 2.80 2.56 1.05 0.65 0.36 0.08 985.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.27 0.26 0.26 0.25 0.21 23.93%
Adjusted Per Share Value based on latest NOSH - 667,553
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 48.23 43.24 30.20 25.48 19.19 15.19 13.05 138.47%
EPS 2.77 2.66 2.48 0.99 0.61 0.34 0.09 875.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2775 0.268 0.2584 0.2488 0.2484 0.2341 0.1909 28.23%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.855 0.725 0.66 0.795 1.24 1.30 1.17 -
P/RPS 1.70 1.60 2.09 2.99 6.17 8.02 8.15 -64.72%
P/EPS 29.53 26.04 25.42 76.85 194.32 360.11 1,219.94 -91.57%
EY 3.39 3.84 3.93 1.30 0.51 0.28 0.08 1107.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 2.59 2.44 3.06 4.77 5.20 5.57 -34.46%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 29/08/22 26/05/22 01/03/22 29/11/21 30/09/21 -
Price 0.955 0.745 0.76 0.705 0.925 1.17 1.30 -
P/RPS 1.89 1.65 2.41 2.65 4.60 7.21 9.06 -64.72%
P/EPS 32.98 26.76 29.27 68.15 144.96 324.10 1,355.49 -91.54%
EY 3.03 3.74 3.42 1.47 0.69 0.31 0.07 1124.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 2.66 2.81 2.71 3.56 4.68 6.19 -34.30%

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