[SLVEST] QoQ Cumulative Quarter Result on 30-Sep-2023 [#2]

Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 107.16%
YoY- 49.37%
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 492,597 395,693 283,292 143,389 365,539 252,316 150,811 119.98%
PBT 46,732 34,362 19,211 9,420 27,738 20,114 13,088 133.43%
Tax -13,141 -9,537 -5,464 -2,836 -7,535 -5,350 -3,664 134.12%
NP 33,591 24,825 13,747 6,584 20,203 14,764 9,424 133.16%
-
NP to SH 32,259 24,532 13,882 6,701 19,715 14,498 9,294 129.07%
-
Tax Rate 28.12% 27.75% 28.44% 30.11% 27.16% 26.60% 28.00% -
Total Cost 459,006 370,868 269,545 136,805 345,336 237,552 141,387 119.09%
-
Net Worth 234,211 227,267 213,736 206,941 200,266 193,590 186,915 16.21%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 234,211 227,267 213,736 206,941 200,266 193,590 186,915 16.21%
NOSH 670,324 668,563 668,214 667,553 667,553 667,553 667,553 0.27%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 6.82% 6.27% 4.85% 4.59% 5.53% 5.85% 6.25% -
ROE 13.77% 10.79% 6.49% 3.24% 9.84% 7.49% 4.97% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 73.61 59.20 42.41 21.48 54.76 37.80 22.59 119.63%
EPS 4.83 3.67 2.08 1.00 2.95 2.17 1.40 128.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.32 0.31 0.30 0.29 0.28 16.02%
Adjusted Per Share Value based on latest NOSH - 668,214
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 70.90 56.95 40.77 20.64 52.61 36.31 21.71 119.96%
EPS 4.64 3.53 2.00 0.96 2.84 2.09 1.34 128.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3371 0.3271 0.3076 0.2978 0.2882 0.2786 0.269 16.21%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.55 1.30 1.32 1.17 0.85 0.855 0.725 -
P/RPS 2.11 2.20 3.11 5.45 1.55 2.26 3.21 -24.38%
P/EPS 32.15 35.42 63.51 116.56 28.78 39.37 52.07 -27.46%
EY 3.11 2.82 1.57 0.86 3.47 2.54 1.92 37.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 3.82 4.13 3.77 2.83 2.95 2.59 42.97%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 28/02/24 29/11/23 22/08/23 25/05/23 27/02/23 29/11/22 -
Price 1.65 1.50 1.24 1.27 1.01 0.955 0.745 -
P/RPS 2.24 2.53 2.92 5.91 1.84 2.53 3.30 -22.74%
P/EPS 34.23 40.87 59.66 126.52 34.20 43.97 53.51 -25.73%
EY 2.92 2.45 1.68 0.79 2.92 2.27 1.87 34.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.71 4.41 3.88 4.10 3.37 3.29 2.66 46.31%

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