[SLP] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 40.4%
YoY- 116.8%
Quarter Report
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 128,904 86,291 43,083 188,069 140,711 88,540 44,169 104.08%
PBT 20,278 13,482 6,334 28,347 21,557 13,688 6,288 118.12%
Tax -2,933 -1,797 -1,177 -3,094 -3,570 -1,929 -1,118 90.10%
NP 17,345 11,685 5,157 25,253 17,987 11,759 5,170 123.94%
-
NP to SH 17,345 11,685 5,157 25,253 17,987 11,759 5,170 123.94%
-
Tax Rate 14.46% 13.33% 18.58% 10.91% 16.56% 14.09% 17.78% -
Total Cost 111,559 74,606 37,926 162,816 122,724 76,781 38,999 101.38%
-
Net Worth 187,006 185,104 180,667 181,301 178,765 175,278 164,819 8.77%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 12,678 7,923 3,169 14,263 9,508 4,754 - -
Div Payout % 73.10% 67.81% 61.46% 56.48% 52.86% 40.43% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 187,006 185,104 180,667 181,301 178,765 175,278 164,819 8.77%
NOSH 316,959 316,959 316,959 316,959 316,959 316,959 316,959 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.46% 13.54% 11.97% 13.43% 12.78% 13.28% 11.71% -
ROE 9.28% 6.31% 2.85% 13.93% 10.06% 6.71% 3.14% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 40.67 27.22 13.59 59.34 44.39 27.93 13.94 104.04%
EPS 5.47 3.69 1.63 7.97 5.67 3.71 1.63 123.98%
DPS 4.00 2.50 1.00 4.50 3.00 1.50 0.00 -
NAPS 0.59 0.584 0.57 0.572 0.564 0.553 0.52 8.77%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 40.75 27.28 13.62 59.46 44.48 27.99 13.96 104.11%
EPS 5.48 3.69 1.63 7.98 5.69 3.72 1.63 124.25%
DPS 4.01 2.51 1.00 4.51 3.01 1.50 0.00 -
NAPS 0.5912 0.5852 0.5712 0.5732 0.5651 0.5541 0.521 8.78%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.37 1.30 1.22 1.16 1.12 0.84 1.17 -
P/RPS 3.37 4.78 8.98 1.95 2.52 3.01 8.40 -45.57%
P/EPS 25.04 35.26 74.98 14.56 19.74 22.64 71.73 -50.39%
EY 3.99 2.84 1.33 6.87 5.07 4.42 1.39 101.84%
DY 2.92 1.92 0.82 3.88 2.68 1.79 0.00 -
P/NAPS 2.32 2.23 2.14 2.03 1.99 1.52 2.25 2.06%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 08/11/19 02/08/19 03/05/19 22/02/19 09/11/18 09/11/18 09/11/18 -
Price 1.24 1.25 1.28 1.31 1.06 1.06 1.06 -
P/RPS 3.05 4.59 9.42 2.21 2.39 3.79 7.61 -45.61%
P/EPS 22.66 33.91 78.67 16.44 18.68 28.57 64.99 -50.42%
EY 4.41 2.95 1.27 6.08 5.35 3.50 1.54 101.52%
DY 3.23 2.00 0.78 3.44 2.83 1.42 0.00 -
P/NAPS 2.10 2.14 2.25 2.29 1.88 1.92 2.04 1.94%

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