[SLP] QoQ Cumulative 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- 28.78%
YoY- 10.49%
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 45,517 168,949 123,716 87,551 46,022 146,993 106,044 -43.12%
PBT 5,809 23,300 18,070 14,030 7,923 22,328 16,904 -50.97%
Tax -1,296 -5,574 -4,282 -3,323 -1,896 -6,015 -4,425 -55.93%
NP 4,513 17,726 13,788 10,707 6,027 16,313 12,479 -49.27%
-
NP to SH 4,513 17,726 13,788 10,707 6,027 16,313 12,479 -49.27%
-
Tax Rate 22.31% 23.92% 23.70% 23.68% 23.93% 26.94% 26.18% -
Total Cost 41,004 151,223 109,928 76,844 39,995 130,680 93,565 -42.33%
-
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 3,169 17,432 12,678 7,923 3,169 17,432 12,678 -60.35%
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 2.43% 9.56% 7.39% 5.71% 3.24% 8.98% 6.73% -
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 14.36 53.30 39.03 27.62 14.52 46.38 33.46 -43.13%
EPS 1.42 5.59 4.35 3.38 1.90 5.15 3.94 -49.38%
DPS 1.00 5.50 4.00 2.50 1.00 5.50 4.00 -60.34%
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 14.36 53.30 39.03 27.62 14.52 46.38 33.46 -43.13%
EPS 1.42 5.59 4.35 3.38 1.90 5.15 3.94 -49.38%
DPS 1.00 5.50 4.00 2.50 1.00 5.50 4.00 -60.34%
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 6.41 1.74 2.43 3.42 5.82 1.94 2.72 77.18%
P/EPS 64.61 16.54 21.84 27.97 44.44 17.49 23.11 98.58%
EY 1.55 6.05 4.58 3.57 2.25 5.72 4.33 -49.61%
DY 1.09 5.95 4.21 2.65 1.18 6.11 4.40 -60.58%
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 6.27 1.78 2.41 3.40 6.58 1.92 2.76 72.89%
P/EPS 63.21 16.99 21.61 27.83 50.22 17.29 23.49 93.58%
EY 1.58 5.89 4.63 3.59 1.99 5.78 4.26 -48.40%
DY 1.11 5.79 4.26 2.66 1.05 6.18 4.32 -59.61%
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