[SLP] QoQ Quarter Result on 31-Dec-2021 [#4]

Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 27.82%
YoY- 2.71%
Quarter Report
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 47,065 45,517 45,233 36,165 41,529 46,022 40,949 9.75%
PBT 9,766 5,809 5,230 4,040 6,107 7,923 5,424 48.16%
Tax -909 -1,296 -1,292 -959 -1,427 -1,896 -1,590 -31.18%
NP 8,857 4,513 3,938 3,081 4,680 6,027 3,834 75.02%
-
NP to SH 8,857 4,513 3,938 3,081 4,680 6,027 3,834 75.02%
-
Tax Rate 9.31% 22.31% 24.70% 23.74% 23.37% 23.93% 29.31% -
Total Cost 38,208 41,004 41,295 33,084 36,849 39,995 37,115 1.95%
-
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 4,754 3,169 4,754 4,754 4,754 3,169 4,754 0.00%
Div Payout % 53.68% 70.23% 120.73% 154.31% 101.59% 52.59% 124.01% -
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 18.82% 9.91% 8.71% 8.52% 11.27% 13.10% 9.36% -
ROE 4.53% 2.43% 2.12% 1.65% 2.49% 3.24% 2.11% -
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 14.85 14.36 14.27 11.41 13.10 14.52 12.92 9.75%
EPS 2.80 1.42 1.24 0.97 1.48 1.90 1.21 75.21%
DPS 1.50 1.00 1.50 1.50 1.50 1.00 1.50 0.00%
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 14.85 14.36 14.27 11.41 13.10 14.52 12.92 9.75%
EPS 2.80 1.42 1.24 0.97 1.48 1.90 1.21 75.21%
DPS 1.50 1.00 1.50 1.50 1.50 1.00 1.50 0.00%
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 6.06 6.41 6.48 8.33 7.21 5.82 6.97 -8.92%
P/EPS 32.21 64.61 74.45 97.73 64.00 44.44 74.40 -42.85%
EY 3.10 1.55 1.34 1.02 1.56 2.25 1.34 75.18%
DY 1.67 1.09 1.62 1.58 1.59 1.18 1.67 0.00%
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 5.89 6.27 6.66 8.24 7.17 6.58 6.89 -9.95%
P/EPS 31.31 63.21 76.46 96.70 63.66 50.22 73.58 -43.51%
EY 3.19 1.58 1.31 1.03 1.57 1.99 1.36 76.81%
DY 1.71 1.11 1.58 1.60 1.60 1.05 1.69 0.78%
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