[SLP] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
05-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -14.15%
YoY- 10.49%
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 182,068 168,949 164,954 175,102 184,088 146,993 141,392 18.37%
PBT 23,236 23,300 24,093 28,060 31,692 22,328 22,538 2.05%
Tax -5,184 -5,574 -5,709 -6,646 -7,584 -6,015 -5,900 -8.27%
NP 18,052 17,726 18,384 21,414 24,108 16,313 16,638 5.59%
-
NP to SH 18,052 17,726 18,384 21,414 24,108 16,313 16,638 5.59%
-
Tax Rate 22.31% 23.92% 23.70% 23.68% 23.93% 26.94% 26.18% -
Total Cost 164,016 151,223 146,570 153,688 159,980 130,680 124,753 20.03%
-
Net Worth 186,055 185,421 186,689 187,640 185,738 181,618 185,421 0.22%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 12,678 17,432 16,904 15,847 12,678 17,432 16,904 -17.46%
Div Payout % 70.23% 98.35% 91.95% 74.01% 52.59% 106.86% 101.60% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 186,055 185,421 186,689 187,640 185,738 181,618 185,421 0.22%
NOSH 316,959 316,959 316,959 316,959 316,959 316,959 316,959 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 9.91% 10.49% 11.14% 12.23% 13.10% 11.10% 11.77% -
ROE 9.70% 9.56% 9.85% 11.41% 12.98% 8.98% 8.97% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 57.44 53.30 52.04 55.24 58.08 46.38 44.61 18.37%
EPS 5.68 5.59 5.80 6.76 7.60 5.15 5.25 5.39%
DPS 4.00 5.50 5.33 5.00 4.00 5.50 5.33 -17.43%
NAPS 0.587 0.585 0.589 0.592 0.586 0.573 0.585 0.22%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 57.44 53.30 52.04 55.24 58.08 46.38 44.61 18.37%
EPS 5.68 5.59 5.80 6.76 7.60 5.15 5.25 5.39%
DPS 4.00 5.50 5.33 5.00 4.00 5.50 5.33 -17.43%
NAPS 0.587 0.585 0.589 0.592 0.586 0.573 0.585 0.22%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.92 0.925 0.95 0.945 0.845 0.90 0.91 -
P/RPS 1.60 1.74 1.83 1.71 1.45 1.94 2.04 -14.96%
P/EPS 16.15 16.54 16.38 13.99 11.11 17.49 17.34 -4.63%
EY 6.19 6.05 6.11 7.15 9.00 5.72 5.77 4.80%
DY 4.35 5.95 5.61 5.29 4.73 6.11 5.86 -18.03%
P/NAPS 1.57 1.58 1.61 1.60 1.44 1.57 1.56 0.42%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 10/05/22 25/02/22 05/11/21 06/08/21 07/05/21 24/02/21 06/11/20 -
Price 0.90 0.95 0.94 0.94 0.955 0.89 0.925 -
P/RPS 1.57 1.78 1.81 1.70 1.64 1.92 2.07 -16.84%
P/EPS 15.80 16.99 16.21 13.91 12.56 17.29 17.62 -7.01%
EY 6.33 5.89 6.17 7.19 7.96 5.78 5.68 7.49%
DY 4.44 5.79 5.67 5.32 4.19 6.18 5.77 -16.04%
P/NAPS 1.53 1.62 1.60 1.59 1.63 1.55 1.58 -2.12%

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