[SLIC] QoQ Annualized Quarter Result on 30-Jun-2019 [#1]

Stock
[SLIC] SL INNOVATION CAPITAL BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 32.2%
YoY- 105.67%
Quarter Report
Latest QR
Upcoming QR
SLIC's Result
SLIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Revenue 34,366 30,338 30,779 28,062 31,311 28,128 35,737 -1.29%
PBT 2,872 1,252 2,790 2,806 2,872 1,742 5,536 -19.63%
Tax -1,001 -448 -832 -630 -1,226 -684 -1,333 -9.09%
NP 1,871 804 1,958 2,176 1,646 1,058 4,203 -23.62%
-
NP to SH 1,871 804 1,958 2,176 1,646 1,058 4,203 -23.62%
-
Tax Rate 34.85% 35.78% 29.82% 22.45% 42.69% 39.27% 24.08% -
Total Cost 32,495 29,534 28,821 25,886 29,665 27,070 31,534 1.00%
-
Net Worth 12,700 12,700 12,700 12,700 11,430 10,725 9,314 10.87%
Dividend
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Div 635 - 1,270 2,540 1,270 2,383 - -
Div Payout % 33.94% - 64.86% 116.73% 77.16% 225.27% - -
Equity
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Net Worth 12,700 12,700 12,700 12,700 11,430 10,725 9,314 10.87%
NOSH 127,000 127,000 127,000 127,000 127,000 127,000 116,426 2.93%
Ratio Analysis
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
NP Margin 5.44% 2.65% 6.36% 7.75% 5.26% 3.76% 11.76% -
ROE 14.73% 6.33% 15.42% 17.13% 14.40% 9.86% 45.13% -
Per Share
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
RPS 27.06 23.89 24.24 22.10 24.65 23.60 30.69 -4.10%
EPS 1.47 0.64 1.54 1.72 1.34 0.88 3.61 -25.85%
DPS 0.50 0.00 1.00 2.00 1.00 2.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.09 0.09 0.08 7.71%
Adjusted Per Share Value based on latest NOSH - 127,000
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
RPS 27.06 23.89 24.24 22.10 24.65 22.15 28.14 -1.29%
EPS 1.47 0.64 1.54 1.72 1.34 0.83 3.31 -23.68%
DPS 0.50 0.00 1.00 2.00 1.00 1.88 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.09 0.0844 0.0733 10.89%
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Date 31/12/20 30/06/20 31/12/19 28/06/19 31/12/18 29/06/18 - -
Price 0.405 0.41 0.41 0.42 0.42 0.35 0.00 -
P/RPS 1.50 1.72 1.69 1.90 1.70 1.48 0.00 -
P/EPS 27.49 64.76 26.59 24.51 32.41 39.42 0.00 -
EY 3.64 1.54 3.76 4.08 3.09 2.54 0.00 -
DY 1.23 0.00 2.44 4.76 2.38 5.71 0.00 -
P/NAPS 4.05 4.10 4.10 4.20 4.67 3.89 0.00 -
Price Multiplier on Announcement Date
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Date 22/02/21 24/08/20 27/02/20 28/08/19 27/02/19 24/08/18 - -
Price 0.00 0.41 0.41 0.41 0.42 0.42 0.00 -
P/RPS 0.00 1.72 1.69 1.86 1.70 1.78 0.00 -
P/EPS 0.00 64.76 26.59 23.93 32.41 47.31 0.00 -
EY 0.00 1.54 3.76 4.18 3.09 2.11 0.00 -
DY 0.00 0.00 2.44 4.88 2.38 4.76 0.00 -
P/NAPS 0.00 4.10 4.10 4.10 4.67 4.67 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