[SLVEST] QoQ Cumulative Quarter Result on 31-Dec-2022 [#3]

Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 55.99%
YoY- 354.63%
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 283,292 143,389 365,539 252,316 150,811 52,660 177,750 36.40%
PBT 19,211 9,420 27,738 20,114 13,088 5,747 11,025 44.75%
Tax -5,464 -2,836 -7,535 -5,350 -3,664 -1,414 -3,585 32.40%
NP 13,747 6,584 20,203 14,764 9,424 4,333 7,440 50.52%
-
NP to SH 13,882 6,701 19,715 14,498 9,294 4,333 6,906 59.20%
-
Tax Rate 28.44% 30.11% 27.16% 26.60% 28.00% 24.60% 32.52% -
Total Cost 269,545 136,805 345,336 237,552 141,387 48,327 170,310 35.77%
-
Net Worth 213,736 206,941 200,266 193,590 186,915 180,239 173,564 14.87%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 213,736 206,941 200,266 193,590 186,915 180,239 173,564 14.87%
NOSH 668,214 667,553 667,553 667,553 667,553 667,553 667,553 0.06%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.85% 4.59% 5.53% 5.85% 6.25% 8.23% 4.19% -
ROE 6.49% 3.24% 9.84% 7.49% 4.97% 2.40% 3.98% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 42.41 21.48 54.76 37.80 22.59 7.89 26.63 36.33%
EPS 2.08 1.00 2.95 2.17 1.40 0.64 1.05 57.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.30 0.29 0.28 0.27 0.26 14.83%
Adjusted Per Share Value based on latest NOSH - 667,553
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 40.74 20.62 52.57 36.29 21.69 7.57 25.56 36.41%
EPS 2.00 0.96 2.84 2.08 1.34 0.62 0.99 59.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3074 0.2976 0.288 0.2784 0.2688 0.2592 0.2496 14.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.32 1.17 0.85 0.855 0.725 0.66 0.795 -
P/RPS 3.11 5.45 1.55 2.26 3.21 8.37 2.99 2.65%
P/EPS 63.51 116.56 28.78 39.37 52.07 101.68 76.85 -11.92%
EY 1.57 0.86 3.47 2.54 1.92 0.98 1.30 13.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 3.77 2.83 2.95 2.59 2.44 3.06 22.10%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 22/08/23 25/05/23 27/02/23 29/11/22 29/08/22 26/05/22 -
Price 1.24 1.27 1.01 0.955 0.745 0.76 0.705 -
P/RPS 2.92 5.91 1.84 2.53 3.30 9.63 2.65 6.67%
P/EPS 59.66 126.52 34.20 43.97 53.51 117.09 68.15 -8.48%
EY 1.68 0.79 2.92 2.27 1.87 0.85 1.47 9.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 4.10 3.37 3.29 2.66 2.81 2.71 27.00%

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