[SLIC] QoQ Quarter Result on 31-Dec-2022 [#2]

Stock
[SLIC] SL INNOVATION CAPITAL BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 17.93%
YoY- 59.85%
Quarter Report
Latest QR
Upcoming QR
SLIC's Result
SLIC's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Revenue 31,659 18,740 17,538 16,993 13,090 13,620 19,197 18.14%
PBT 2,653 3,022 3,015 2,470 1,363 619 2,246 5.70%
Tax -639 -818 -825 -613 7 -218 -777 -6.30%
NP 2,014 2,204 2,190 1,857 1,370 401 1,469 11.09%
-
NP to SH 2,014 2,204 2,190 1,857 1,370 401 1,469 11.09%
-
Tax Rate 24.09% 27.07% 27.36% 24.82% -0.51% 35.22% 34.59% -
Total Cost 29,645 16,536 15,348 15,136 11,720 13,219 17,728 18.69%
-
Net Worth 17,780 17,780 17,780 16,509 15,239 13,969 12,700 11.86%
Dividend
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Div - 3,810 - 1,905 - - 635 -
Div Payout % - 172.87% - 102.58% - - 43.23% -
Equity
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Net Worth 17,780 17,780 17,780 16,509 15,239 13,969 12,700 11.86%
NOSH 127,000 127,000 127,000 127,000 127,000 127,000 127,000 0.00%
Ratio Analysis
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
NP Margin 6.36% 11.76% 12.49% 10.93% 10.47% 2.94% 7.65% -
ROE 11.33% 12.40% 12.32% 11.25% 8.99% 2.87% 11.57% -
Per Share
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 24.93 14.76 13.81 13.38 10.31 10.72 15.12 18.13%
EPS 1.59 1.74 1.72 1.46 1.07 0.32 1.16 11.08%
DPS 0.00 3.00 0.00 1.50 0.00 0.00 0.50 -
NAPS 0.14 0.14 0.14 0.13 0.12 0.11 0.10 11.86%
Adjusted Per Share Value based on latest NOSH - 127,000
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 24.93 14.76 13.81 13.38 10.31 10.72 15.12 18.13%
EPS 1.59 1.74 1.72 1.46 1.07 0.32 1.16 11.08%
DPS 0.00 3.00 0.00 1.50 0.00 0.00 0.50 -
NAPS 0.14 0.14 0.14 0.13 0.12 0.11 0.10 11.86%
Price Multiplier on Financial Quarter End Date
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 -
Price 0.67 0.685 0.39 0.405 0.405 0.405 0.405 -
P/RPS 2.69 4.64 2.82 3.03 3.93 3.78 2.68 0.12%
P/EPS 42.25 39.47 22.62 27.70 37.54 128.27 35.01 6.46%
EY 2.37 2.53 4.42 3.61 2.66 0.78 2.86 -6.07%
DY 0.00 4.38 0.00 3.70 0.00 0.00 1.23 -
P/NAPS 4.79 4.89 2.79 3.12 3.38 3.68 4.05 5.75%
Price Multiplier on Announcement Date
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 28/02/24 29/08/23 28/02/23 29/08/22 21/02/22 21/09/21 22/02/21 -
Price 0.67 0.67 0.39 0.405 0.405 0.405 0.00 -
P/RPS 2.69 4.54 2.82 3.03 3.93 3.78 0.00 -
P/EPS 42.25 38.61 22.62 27.70 37.54 128.27 0.00 -
EY 2.37 2.59 4.42 3.61 2.66 0.78 0.00 -
DY 0.00 4.48 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 4.79 4.79 2.79 3.12 3.38 3.68 0.00 -

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