[SLP] QoQ TTM Result on 30-Sep-2021 [#3]

Announcement Date
05-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -7.05%
YoY- 7.76%
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 168,444 168,949 164,665 165,613 158,888 146,993 143,989 11.03%
PBT 21,186 23,300 23,494 25,745 25,044 22,328 21,924 -2.25%
Tax -4,974 -5,574 -5,872 -6,786 -6,666 -6,015 -5,571 -7.28%
NP 16,212 17,726 17,622 18,959 18,378 16,313 16,353 -0.57%
-
NP to SH 16,212 17,726 17,622 18,959 18,378 16,313 16,353 -0.57%
-
Tax Rate 23.48% 23.92% 24.99% 26.36% 26.62% 26.94% 25.41% -
Total Cost 152,232 151,223 147,043 146,654 140,510 130,680 127,636 12.47%
-
Net Worth 186,055 185,421 186,689 187,640 185,738 181,618 185,421 0.22%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 17,432 17,432 17,432 17,432 17,432 17,432 17,432 0.00%
Div Payout % 107.53% 98.35% 98.93% 91.95% 94.86% 106.86% 106.60% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 186,055 185,421 186,689 187,640 185,738 181,618 185,421 0.22%
NOSH 316,959 316,959 316,959 316,959 316,959 316,959 316,959 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 9.62% 10.49% 10.70% 11.45% 11.57% 11.10% 11.36% -
ROE 8.71% 9.56% 9.44% 10.10% 9.89% 8.98% 8.82% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 53.14 53.30 51.95 52.25 50.13 46.38 45.43 11.02%
EPS 5.11 5.59 5.56 5.98 5.80 5.15 5.16 -0.64%
DPS 5.50 5.50 5.50 5.50 5.50 5.50 5.50 0.00%
NAPS 0.587 0.585 0.589 0.592 0.586 0.573 0.585 0.22%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 53.14 53.30 51.95 52.25 50.13 46.38 45.43 11.02%
EPS 5.11 5.59 5.56 5.98 5.80 5.15 5.16 -0.64%
DPS 5.50 5.50 5.50 5.50 5.50 5.50 5.50 0.00%
NAPS 0.587 0.585 0.589 0.592 0.586 0.573 0.585 0.22%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.92 0.925 0.95 0.945 0.845 0.90 0.91 -
P/RPS 1.73 1.74 1.83 1.81 1.69 1.94 2.00 -9.22%
P/EPS 17.99 16.54 17.09 15.80 14.57 17.49 17.64 1.31%
EY 5.56 6.05 5.85 6.33 6.86 5.72 5.67 -1.29%
DY 5.98 5.95 5.79 5.82 6.51 6.11 6.04 -0.66%
P/NAPS 1.57 1.58 1.61 1.60 1.44 1.57 1.56 0.42%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 10/05/22 25/02/22 05/11/21 06/08/21 07/05/21 24/02/21 06/11/20 -
Price 0.90 0.95 0.94 0.94 0.955 0.89 0.925 -
P/RPS 1.69 1.78 1.81 1.80 1.91 1.92 2.04 -11.80%
P/EPS 17.60 16.99 16.91 15.72 16.47 17.29 17.93 -1.23%
EY 5.68 5.89 5.91 6.36 6.07 5.78 5.58 1.19%
DY 6.11 5.79 5.85 5.85 5.76 6.18 5.95 1.78%
P/NAPS 1.53 1.62 1.60 1.59 1.63 1.55 1.58 -2.12%

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