[SLVEST] QoQ TTM Result on 30-Sep-2020 [#2]

Stock
[SLVEST] SOLARVEST HOLDINGS BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 2.81%
YoY- 244.83%
Quarter Report
Latest QR
Upcoming QR
SLVEST's Result
SLVEST's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 218,287 224,287 212,476 204,383 244,624 215,874 164,524 20.76%
PBT 21,984 22,693 17,004 14,673 13,481 12,195 9,350 76.91%
Tax -6,170 -6,254 -2,971 -1,633 -903 -416 -1,444 163.54%
NP 15,814 16,439 14,033 13,040 12,578 11,779 7,906 58.82%
-
NP to SH 15,478 16,140 13,656 12,607 12,262 11,448 7,634 60.26%
-
Tax Rate 28.07% 27.56% 17.47% 11.13% 6.70% 3.41% 15.44% -
Total Cost 202,473 207,848 198,443 191,343 232,046 204,095 156,618 18.69%
-
Net Worth 133,130 93,188 120,943 85,937 82,031 82,031 66,318 59.20%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 4,031 4,031 4,031 - - - - -
Div Payout % 26.05% 24.98% 29.52% - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 133,130 93,188 120,943 85,937 82,031 82,031 66,318 59.20%
NOSH 633,953 633,953 422,623 390,624 390,624 390,624 390,624 38.14%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.24% 7.33% 6.60% 6.38% 5.14% 5.46% 4.81% -
ROE 11.63% 17.32% 11.29% 14.67% 14.95% 13.96% 11.51% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 34.43 50.54 52.70 52.32 62.62 55.26 49.62 -21.64%
EPS 2.44 3.64 3.39 3.23 3.14 2.93 2.30 4.02%
DPS 0.64 0.91 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.30 0.22 0.21 0.21 0.20 3.30%
Adjusted Per Share Value based on latest NOSH - 390,624
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 31.01 31.86 30.19 29.04 34.75 30.67 23.37 20.77%
EPS 2.20 2.29 1.94 1.79 1.74 1.63 1.08 60.76%
DPS 0.57 0.57 0.57 0.00 0.00 0.00 0.00 -
NAPS 0.1891 0.1324 0.1718 0.1221 0.1165 0.1165 0.0942 59.20%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.17 1.53 1.89 1.22 1.55 0.73 0.745 -
P/RPS 3.40 3.03 3.59 2.33 2.48 1.32 1.50 72.64%
P/EPS 47.92 42.07 55.80 37.80 49.38 24.91 32.36 29.94%
EY 2.09 2.38 1.79 2.65 2.03 4.01 3.09 -22.96%
DY 0.54 0.59 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 5.57 7.29 6.30 5.55 7.38 3.48 3.73 30.67%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 24/05/21 25/02/21 25/11/20 28/08/20 - - -
Price 1.30 1.36 2.41 1.46 1.15 0.00 0.00 -
P/RPS 3.78 2.69 4.57 2.79 1.84 0.00 0.00 -
P/EPS 53.25 37.39 71.15 45.24 36.63 0.00 0.00 -
EY 1.88 2.67 1.41 2.21 2.73 0.00 0.00 -
DY 0.49 0.67 0.41 0.00 0.00 0.00 0.00 -
P/NAPS 6.19 6.48 8.03 6.64 5.48 0.00 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