[SLP] YoY Annualized Quarter 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- -14.15%
YoY- 10.49%
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 164,954 141,392 171,872 187,614 180,085 170,400 168,806 -0.38%
PBT 24,093 22,538 27,037 28,742 23,290 27,308 35,098 -6.07%
Tax -5,709 -5,900 -3,910 -4,760 -4,042 -4,164 -8,089 -5.63%
NP 18,384 16,638 23,126 23,982 19,248 23,144 27,009 -6.20%
-
NP to SH 18,384 16,638 23,126 23,982 13,373 23,144 27,009 -6.20%
-
Tax Rate 23.70% 26.18% 14.46% 16.56% 17.36% 15.25% 23.05% -
Total Cost 146,570 124,753 148,745 163,632 160,837 147,256 141,797 0.55%
-
Net Worth 186,689 185,421 187,006 178,765 140,353 123,632 110,560 9.11%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 16,904 16,904 16,904 12,678 10,377 9,890 9,893 9.33%
Div Payout % 91.95% 101.60% 73.10% 52.86% 77.60% 42.74% 36.63% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 186,689 185,421 187,006 178,765 140,353 123,632 110,560 9.11%
NOSH 316,959 316,959 316,959 316,959 316,959 247,264 247,338 4.21%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 11.14% 11.77% 13.46% 12.78% 10.69% 13.58% 16.00% -
ROE 9.85% 8.97% 12.37% 13.42% 9.53% 18.72% 24.43% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 52.04 44.61 54.23 59.19 69.41 68.91 68.25 -4.41%
EPS 5.80 5.25 7.29 7.56 7.41 9.36 10.92 -9.99%
DPS 5.33 5.33 5.33 4.00 4.00 4.00 4.00 4.89%
NAPS 0.589 0.585 0.59 0.564 0.541 0.50 0.447 4.70%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 52.04 44.61 54.23 59.19 56.82 53.76 53.26 -0.38%
EPS 5.80 5.25 7.29 7.56 4.22 7.30 8.52 -6.20%
DPS 5.33 5.33 5.33 4.00 3.27 3.12 3.12 9.32%
NAPS 0.589 0.585 0.59 0.564 0.4428 0.3901 0.3488 9.11%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.95 0.91 1.37 1.12 1.90 2.34 1.67 -
P/RPS 1.83 2.04 2.53 1.89 2.74 3.40 2.45 -4.74%
P/EPS 16.38 17.34 18.78 14.80 36.86 25.00 15.29 1.15%
EY 6.11 5.77 5.33 6.76 2.71 4.00 6.54 -1.12%
DY 5.61 5.86 3.89 3.57 2.11 1.71 2.40 15.18%
P/NAPS 1.61 1.56 2.32 1.99 3.51 4.68 3.74 -13.09%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 05/11/21 06/11/20 08/11/19 09/11/18 03/11/17 04/11/16 06/11/15 -
Price 0.94 0.925 1.24 1.06 1.85 2.39 1.86 -
P/RPS 1.81 2.07 2.29 1.79 2.67 3.47 2.73 -6.61%
P/EPS 16.21 17.62 16.99 14.01 35.89 25.53 17.03 -0.81%
EY 6.17 5.68 5.88 7.14 2.79 3.92 5.87 0.83%
DY 5.67 5.77 4.30 3.77 2.16 1.67 2.15 17.52%
P/NAPS 1.60 1.58 2.10 1.88 3.42 4.78 4.16 -14.70%

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