[SLP] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Announcement Date
10-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -74.54%
YoY- -25.12%
Quarter Report
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 92,582 45,517 168,949 123,716 87,551 46,022 146,993 -26.58%
PBT 15,575 5,809 23,300 18,070 14,030 7,923 22,328 -21.39%
Tax -2,205 -1,296 -5,574 -4,282 -3,323 -1,896 -6,015 -48.87%
NP 13,370 4,513 17,726 13,788 10,707 6,027 16,313 -12.45%
-
NP to SH 13,370 4,513 17,726 13,788 10,707 6,027 16,313 -12.45%
-
Tax Rate 14.16% 22.31% 23.92% 23.70% 23.68% 23.93% 26.94% -
Total Cost 79,212 41,004 151,223 109,928 76,844 39,995 130,680 -28.44%
-
Net Worth 195,564 186,055 185,421 186,689 187,640 185,738 181,618 5.07%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 7,923 3,169 17,432 12,678 7,923 3,169 17,432 -40.97%
Div Payout % 59.27% 70.23% 98.35% 91.95% 74.01% 52.59% 106.86% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 195,564 186,055 185,421 186,689 187,640 185,738 181,618 5.07%
NOSH 316,959 316,959 316,959 316,959 316,959 316,959 316,959 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.44% 9.91% 10.49% 11.14% 12.23% 13.10% 11.10% -
ROE 6.84% 2.43% 9.56% 7.39% 5.71% 3.24% 8.98% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 29.21 14.36 53.30 39.03 27.62 14.52 46.38 -26.58%
EPS 4.22 1.42 5.59 4.35 3.38 1.90 5.15 -12.46%
DPS 2.50 1.00 5.50 4.00 2.50 1.00 5.50 -40.96%
NAPS 0.617 0.587 0.585 0.589 0.592 0.586 0.573 5.07%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 29.21 14.36 53.30 39.03 27.62 14.52 46.38 -26.58%
EPS 4.22 1.42 5.59 4.35 3.38 1.90 5.15 -12.46%
DPS 2.50 1.00 5.50 4.00 2.50 1.00 5.50 -40.96%
NAPS 0.617 0.587 0.585 0.589 0.592 0.586 0.573 5.07%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.90 0.92 0.925 0.95 0.945 0.845 0.90 -
P/RPS 3.08 6.41 1.74 2.43 3.42 5.82 1.94 36.20%
P/EPS 21.34 64.61 16.54 21.84 27.97 44.44 17.49 14.22%
EY 4.69 1.55 6.05 4.58 3.57 2.25 5.72 -12.42%
DY 2.78 1.09 5.95 4.21 2.65 1.18 6.11 -40.92%
P/NAPS 1.46 1.57 1.58 1.61 1.60 1.44 1.57 -4.73%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 05/08/22 10/05/22 25/02/22 05/11/21 06/08/21 07/05/21 24/02/21 -
Price 0.875 0.90 0.95 0.94 0.94 0.955 0.89 -
P/RPS 3.00 6.27 1.78 2.41 3.40 6.58 1.92 34.76%
P/EPS 20.74 63.21 16.99 21.61 27.83 50.22 17.29 12.93%
EY 4.82 1.58 5.89 4.63 3.59 1.99 5.78 -11.43%
DY 2.86 1.11 5.79 4.26 2.66 1.05 6.18 -40.25%
P/NAPS 1.42 1.53 1.62 1.60 1.59 1.63 1.55 -5.68%

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