[SLVEST] QoQ Quarter Result on 31-Dec-2022 [#3]

Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 3.77%
YoY- 158.86%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 139,903 143,389 113,223 101,505 98,151 52,660 77,338 48.41%
PBT 9,791 9,420 7,624 7,024 7,343 5,747 5,798 41.76%
Tax -2,628 -2,836 -2,185 -1,685 -2,251 -1,414 -2,037 18.49%
NP 7,163 6,584 5,439 5,339 5,092 4,333 3,761 53.58%
-
NP to SH 7,181 6,701 5,217 5,203 5,014 4,333 3,717 55.05%
-
Tax Rate 26.84% 30.11% 28.66% 23.99% 30.66% 24.60% 35.13% -
Total Cost 132,740 136,805 107,784 96,166 93,059 48,327 73,577 48.14%
-
Net Worth 213,736 206,941 200,266 193,590 186,915 180,239 173,564 14.87%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 213,736 206,941 200,266 193,590 186,915 180,239 173,564 14.87%
NOSH 668,214 667,553 667,553 667,553 667,553 667,553 667,553 0.06%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.12% 4.59% 4.80% 5.26% 5.19% 8.23% 4.86% -
ROE 3.36% 3.24% 2.61% 2.69% 2.68% 2.40% 2.14% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 20.95 21.48 16.96 15.21 14.70 7.89 11.59 48.33%
EPS 1.08 1.00 0.78 0.78 0.76 0.64 0.56 54.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.30 0.29 0.28 0.27 0.26 14.83%
Adjusted Per Share Value based on latest NOSH - 667,553
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 20.82 21.34 16.85 15.11 14.61 7.84 11.51 48.40%
EPS 1.07 1.00 0.78 0.77 0.75 0.64 0.55 55.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3181 0.308 0.298 0.2881 0.2782 0.2682 0.2583 14.87%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.32 1.17 0.85 0.855 0.725 0.66 0.795 -
P/RPS 6.30 5.45 5.01 5.62 4.93 8.37 6.86 -5.51%
P/EPS 122.78 116.56 108.76 109.70 96.53 101.68 142.78 -9.56%
EY 0.81 0.86 0.92 0.91 1.04 0.98 0.70 10.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 3.77 2.83 2.95 2.59 2.44 3.06 22.10%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 22/08/23 25/05/23 27/02/23 29/11/22 29/08/22 26/05/22 -
Price 1.24 1.27 1.01 0.955 0.745 0.76 0.705 -
P/RPS 5.92 5.91 5.95 6.28 5.07 9.63 6.09 -1.86%
P/EPS 115.34 126.52 129.24 122.53 99.19 117.09 126.61 -6.02%
EY 0.87 0.79 0.77 0.82 1.01 0.85 0.79 6.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 4.10 3.37 3.29 2.66 2.81 2.71 27.00%

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