[SLVEST] QoQ TTM Result on 30-Jun-2022 [#1]

Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 60.54%
YoY- -28.37%
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 365,539 329,654 275,589 207,660 177,750 163,573 186,346 56.76%
PBT 27,738 25,912 22,106 16,195 11,025 13,761 17,708 34.91%
Tax -7,535 -7,387 -6,539 -4,596 -3,585 -3,803 -4,836 34.43%
NP 20,203 18,525 15,567 11,599 7,440 9,958 12,872 35.09%
-
NP to SH 19,767 18,267 15,074 11,087 6,906 9,487 12,504 35.74%
-
Tax Rate 27.16% 28.51% 29.58% 28.38% 32.52% 27.64% 27.31% -
Total Cost 345,336 311,129 260,022 196,061 170,310 153,615 173,474 58.31%
-
Net Worth 200,266 193,590 186,915 180,239 173,564 173,248 163,298 14.58%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - 4,031 -
Div Payout % - - - - - - 32.24% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 200,266 193,590 186,915 180,239 173,564 173,248 163,298 14.58%
NOSH 667,553 667,553 667,553 667,553 667,553 667,553 663,953 0.36%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.53% 5.62% 5.65% 5.59% 4.19% 6.09% 6.91% -
ROE 9.87% 9.44% 8.06% 6.15% 3.98% 5.48% 7.66% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 54.76 49.38 41.28 31.11 26.63 24.55 28.53 54.50%
EPS 2.96 2.74 2.26 1.66 1.03 1.42 1.91 33.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.62 -
NAPS 0.30 0.29 0.28 0.27 0.26 0.26 0.25 12.93%
Adjusted Per Share Value based on latest NOSH - 667,553
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 52.40 47.26 39.51 29.77 25.48 23.45 26.71 56.77%
EPS 2.83 2.62 2.16 1.59 0.99 1.36 1.79 35.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.58 -
NAPS 0.2871 0.2775 0.2679 0.2584 0.2488 0.2484 0.2341 14.58%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.85 0.855 0.725 0.66 0.795 1.24 1.30 -
P/RPS 1.55 1.73 1.76 2.12 2.99 5.05 4.56 -51.32%
P/EPS 28.71 31.25 32.11 39.74 76.85 87.09 67.91 -43.70%
EY 3.48 3.20 3.11 2.52 1.30 1.15 1.47 77.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.47 -
P/NAPS 2.83 2.95 2.59 2.44 3.06 4.77 5.20 -33.36%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 27/02/23 29/11/22 29/08/22 26/05/22 01/03/22 29/11/21 -
Price 1.01 0.955 0.745 0.76 0.705 0.925 1.17 -
P/RPS 1.84 1.93 1.80 2.44 2.65 3.77 4.10 -41.41%
P/EPS 34.11 34.90 32.99 45.76 68.15 64.97 61.12 -32.23%
EY 2.93 2.87 3.03 2.19 1.47 1.54 1.64 47.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.53 -
P/NAPS 3.37 3.29 2.66 2.81 2.71 3.56 4.68 -19.67%

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