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

Stock
[SLVEST] SOLARVEST HOLDINGS BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 21.18%
YoY- 92.55%
Quarter Report
Latest QR
Upcoming QR
SLVEST's Result
SLVEST's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 498,020 456,268 365,539 329,654 275,589 207,660 177,750 98.61%
PBT 33,859 31,411 27,738 25,912 22,106 16,195 11,025 111.13%
Tax -9,334 -8,957 -7,535 -7,387 -6,539 -4,596 -3,585 89.14%
NP 24,525 22,454 20,203 18,525 15,567 11,599 7,440 121.33%
-
NP to SH 24,302 22,135 19,767 18,267 15,074 11,087 6,906 131.17%
-
Tax Rate 27.57% 28.52% 27.16% 28.51% 29.58% 28.38% 32.52% -
Total Cost 473,495 433,814 345,336 311,129 260,022 196,061 170,310 97.59%
-
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 4.92% 4.92% 5.53% 5.62% 5.65% 5.59% 4.19% -
ROE 11.37% 10.70% 9.87% 9.44% 8.06% 6.15% 3.98% -
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 74.56 68.35 54.76 49.38 41.28 31.11 26.63 98.52%
EPS 3.64 3.32 2.96 2.74 2.26 1.66 1.03 131.83%
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 68.94 63.16 50.60 45.63 38.15 28.75 24.61 98.59%
EPS 3.36 3.06 2.74 2.53 2.09 1.53 0.96 130.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2959 0.2865 0.2772 0.268 0.2587 0.2495 0.2403 14.86%
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 1.77 1.71 1.55 1.73 1.76 2.12 2.99 -29.47%
P/EPS 36.28 35.29 28.71 31.25 32.11 39.74 76.85 -39.34%
EY 2.76 2.83 3.48 3.20 3.11 2.52 1.30 65.11%
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 1.25 1.29 1.01 0.955 0.745 0.76 0.705 -
P/RPS 1.68 1.89 1.84 1.93 1.80 2.44 2.65 -26.18%
P/EPS 34.36 38.90 34.11 34.90 32.99 45.76 68.15 -36.62%
EY 2.91 2.57 2.93 2.87 3.03 2.19 1.47 57.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 4.16 3.37 3.29 2.66 2.81 2.71 27.65%

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