[SLP] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Announcement Date
10-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 1.84%
YoY- -25.12%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 185,164 182,068 168,949 164,954 175,102 184,088 146,993 16.68%
PBT 31,150 23,236 23,300 24,093 28,060 31,692 22,328 24.93%
Tax -4,410 -5,184 -5,574 -5,709 -6,646 -7,584 -6,015 -18.73%
NP 26,740 18,052 17,726 18,384 21,414 24,108 16,313 39.14%
-
NP to SH 26,740 18,052 17,726 18,384 21,414 24,108 16,313 39.14%
-
Tax Rate 14.16% 22.31% 23.92% 23.70% 23.68% 23.93% 26.94% -
Total Cost 158,424 164,016 151,223 146,570 153,688 159,980 130,680 13.73%
-
Net Worth 195,564 186,055 185,421 186,689 187,640 185,738 181,618 5.07%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 15,847 12,678 17,432 16,904 15,847 12,678 17,432 -6.17%
Div Payout % 59.27% 70.23% 98.35% 91.95% 74.01% 52.59% 106.86% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 195,564 186,055 185,421 186,689 187,640 185,738 181,618 5.07%
NOSH 316,959 316,959 316,959 316,959 316,959 316,959 316,959 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.44% 9.91% 10.49% 11.14% 12.23% 13.10% 11.10% -
ROE 13.67% 9.70% 9.56% 9.85% 11.41% 12.98% 8.98% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 58.42 57.44 53.30 52.04 55.24 58.08 46.38 16.68%
EPS 8.44 5.68 5.59 5.80 6.76 7.60 5.15 39.12%
DPS 5.00 4.00 5.50 5.33 5.00 4.00 5.50 -6.17%
NAPS 0.617 0.587 0.585 0.589 0.592 0.586 0.573 5.07%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 58.42 57.44 53.30 52.04 55.24 58.08 46.38 16.68%
EPS 8.44 5.68 5.59 5.80 6.76 7.60 5.15 39.12%
DPS 5.00 4.00 5.50 5.33 5.00 4.00 5.50 -6.17%
NAPS 0.617 0.587 0.585 0.589 0.592 0.586 0.573 5.07%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.90 0.92 0.925 0.95 0.945 0.845 0.90 -
P/RPS 1.54 1.60 1.74 1.83 1.71 1.45 1.94 -14.30%
P/EPS 10.67 16.15 16.54 16.38 13.99 11.11 17.49 -28.13%
EY 9.37 6.19 6.05 6.11 7.15 9.00 5.72 39.08%
DY 5.56 4.35 5.95 5.61 5.29 4.73 6.11 -6.11%
P/NAPS 1.46 1.57 1.58 1.61 1.60 1.44 1.57 -4.73%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 05/08/22 10/05/22 25/02/22 05/11/21 06/08/21 07/05/21 24/02/21 -
Price 0.875 0.90 0.95 0.94 0.94 0.955 0.89 -
P/RPS 1.50 1.57 1.78 1.81 1.70 1.64 1.92 -15.21%
P/EPS 10.37 15.80 16.99 16.21 13.91 12.56 17.29 -28.94%
EY 9.64 6.33 5.89 6.17 7.19 7.96 5.78 40.76%
DY 5.71 4.44 5.79 5.67 5.32 4.19 6.18 -5.15%
P/NAPS 1.42 1.53 1.62 1.60 1.59 1.63 1.55 -5.68%

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