[SLVEST] QoQ Cumulative Quarter Result on 31-Mar-2023 [#4]

Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- 35.98%
YoY- 185.48%
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 395,693 283,292 143,389 365,539 252,316 150,811 52,660 282.22%
PBT 34,362 19,211 9,420 27,738 20,114 13,088 5,747 228.35%
Tax -9,537 -5,464 -2,836 -7,535 -5,350 -3,664 -1,414 255.73%
NP 24,825 13,747 6,584 20,203 14,764 9,424 4,333 219.16%
-
NP to SH 24,532 13,882 6,701 19,715 14,498 9,294 4,333 216.65%
-
Tax Rate 27.75% 28.44% 30.11% 27.16% 26.60% 28.00% 24.60% -
Total Cost 370,868 269,545 136,805 345,336 237,552 141,387 48,327 287.62%
-
Net Worth 227,267 213,736 206,941 200,266 193,590 186,915 180,239 16.66%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 227,267 213,736 206,941 200,266 193,590 186,915 180,239 16.66%
NOSH 668,563 668,214 667,553 667,553 667,553 667,553 667,553 0.10%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.27% 4.85% 4.59% 5.53% 5.85% 6.25% 8.23% -
ROE 10.79% 6.49% 3.24% 9.84% 7.49% 4.97% 2.40% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 59.20 42.41 21.48 54.76 37.80 22.59 7.89 281.85%
EPS 3.67 2.08 1.00 2.95 2.17 1.40 0.64 219.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.32 0.31 0.30 0.29 0.28 0.27 16.56%
Adjusted Per Share Value based on latest NOSH - 667,553
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 56.90 40.74 20.62 52.57 36.29 21.69 7.57 282.30%
EPS 3.53 2.00 0.96 2.84 2.08 1.34 0.62 217.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3268 0.3074 0.2976 0.288 0.2784 0.2688 0.2592 16.65%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.30 1.32 1.17 0.85 0.855 0.725 0.66 -
P/RPS 2.20 3.11 5.45 1.55 2.26 3.21 8.37 -58.86%
P/EPS 35.42 63.51 116.56 28.78 39.37 52.07 101.68 -50.39%
EY 2.82 1.57 0.86 3.47 2.54 1.92 0.98 101.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 4.13 3.77 2.83 2.95 2.59 2.44 34.71%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 22/08/23 25/05/23 27/02/23 29/11/22 29/08/22 -
Price 1.50 1.24 1.27 1.01 0.955 0.745 0.76 -
P/RPS 2.53 2.92 5.91 1.84 2.53 3.30 9.63 -58.87%
P/EPS 40.87 59.66 126.52 34.20 43.97 53.51 117.09 -50.33%
EY 2.45 1.68 0.79 2.92 2.27 1.87 0.85 102.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.41 3.88 4.10 3.37 3.29 2.66 2.81 34.93%

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