[SLVEST] QoQ Quarter Result on 30-Sep-2022 [#2]

Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 15.72%
YoY- 388.22%
Quarter Report
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 143,389 113,223 101,505 98,151 52,660 77,338 47,440 109.47%
PBT 9,420 7,624 7,024 7,343 5,747 5,798 3,218 105.03%
Tax -2,836 -2,185 -1,685 -2,251 -1,414 -2,037 -837 126.09%
NP 6,584 5,439 5,339 5,092 4,333 3,761 2,381 97.37%
-
NP to SH 6,701 5,217 5,203 5,014 4,333 3,717 2,010 123.65%
-
Tax Rate 30.11% 28.66% 23.99% 30.66% 24.60% 35.13% 26.01% -
Total Cost 136,805 107,784 96,166 93,059 48,327 73,577 45,059 110.10%
-
Net Worth 206,941 200,266 193,590 186,915 180,239 173,564 173,248 12.61%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 206,941 200,266 193,590 186,915 180,239 173,564 173,248 12.61%
NOSH 667,553 667,553 667,553 667,553 667,553 667,553 667,553 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.59% 4.80% 5.26% 5.19% 8.23% 4.86% 5.02% -
ROE 3.24% 2.61% 2.69% 2.68% 2.40% 2.14% 1.16% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.48 16.96 15.21 14.70 7.89 11.59 7.12 109.20%
EPS 1.00 0.78 0.78 0.76 0.64 0.56 0.30 123.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.29 0.28 0.27 0.26 0.26 12.47%
Adjusted Per Share Value based on latest NOSH - 667,553
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.71 16.35 14.66 14.18 7.61 11.17 6.85 109.51%
EPS 0.97 0.75 0.75 0.72 0.63 0.54 0.29 124.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2989 0.2892 0.2796 0.27 0.2603 0.2507 0.2502 12.62%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.17 0.85 0.855 0.725 0.66 0.795 1.24 -
P/RPS 5.45 5.01 5.62 4.93 8.37 6.86 17.42 -54.01%
P/EPS 116.56 108.76 109.70 96.53 101.68 142.78 411.08 -56.93%
EY 0.86 0.92 0.91 1.04 0.98 0.70 0.24 134.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 2.83 2.95 2.59 2.44 3.06 4.77 -14.55%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 25/05/23 27/02/23 29/11/22 29/08/22 26/05/22 01/03/22 -
Price 1.27 1.01 0.955 0.745 0.76 0.705 0.925 -
P/RPS 5.91 5.95 6.28 5.07 9.63 6.09 12.99 -40.93%
P/EPS 126.52 129.24 122.53 99.19 117.09 126.61 306.65 -44.66%
EY 0.79 0.77 0.82 1.01 0.85 0.79 0.33 79.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 3.37 3.29 2.66 2.81 2.71 3.56 9.90%

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