[SLP] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Announcement Date
10-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 1.84%
YoY- -25.12%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 182,068 184,088 136,508 172,332 176,676 183,940 178,700 0.31%
PBT 23,236 31,692 20,828 25,336 25,152 27,372 24,976 -1.19%
Tax -5,184 -7,584 -4,980 -4,708 -4,472 -6,948 -4,620 1.93%
NP 18,052 24,108 15,848 20,628 20,680 20,424 20,356 -1.98%
-
NP to SH 18,052 24,108 15,848 20,628 20,680 16,292 20,356 -1.98%
-
Tax Rate 22.31% 23.93% 23.91% 18.58% 17.78% 25.38% 18.50% -
Total Cost 164,016 159,980 120,660 151,704 155,996 163,516 158,344 0.58%
-
Net Worth 186,055 185,738 188,274 180,667 164,819 131,581 115,120 8.32%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 12,678 12,678 12,678 12,678 - - - -
Div Payout % 70.23% 52.59% 80.00% 61.46% - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 186,055 185,738 188,274 180,667 164,819 131,581 115,120 8.32%
NOSH 316,959 316,959 316,959 316,959 316,959 247,333 247,038 4.23%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 9.91% 13.10% 11.61% 11.97% 11.71% 11.10% 11.39% -
ROE 9.70% 12.98% 8.42% 11.42% 12.55% 12.38% 17.68% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 57.44 58.08 43.07 54.37 55.74 74.37 72.34 -3.76%
EPS 5.68 7.60 5.00 6.52 6.52 8.24 8.24 -6.00%
DPS 4.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 0.587 0.586 0.594 0.57 0.52 0.532 0.466 3.92%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 57.56 58.20 43.15 54.48 55.85 58.15 56.49 0.31%
EPS 5.71 7.62 5.01 6.52 6.54 5.15 6.44 -1.98%
DPS 4.01 4.01 4.01 4.01 0.00 0.00 0.00 -
NAPS 0.5882 0.5872 0.5952 0.5712 0.521 0.416 0.3639 8.32%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.92 0.845 0.745 1.22 1.17 2.59 2.20 -
P/RPS 1.60 1.45 1.73 2.24 2.10 3.48 3.04 -10.14%
P/EPS 16.15 11.11 14.90 18.75 17.93 39.32 26.70 -8.03%
EY 6.19 9.00 6.71 5.33 5.58 2.54 3.75 8.70%
DY 4.35 4.73 5.37 3.28 0.00 0.00 0.00 -
P/NAPS 1.57 1.44 1.25 2.14 2.25 4.87 4.72 -16.75%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 10/05/22 07/05/21 13/05/20 03/05/19 09/11/18 05/05/17 05/05/16 -
Price 0.90 0.955 0.88 1.28 1.06 2.66 2.00 -
P/RPS 1.57 1.64 2.04 2.35 1.90 3.58 2.76 -8.97%
P/EPS 15.80 12.56 17.60 19.67 16.25 40.38 24.27 -6.90%
EY 6.33 7.96 5.68 5.08 6.16 2.48 4.12 7.41%
DY 4.44 4.19 4.55 3.13 0.00 0.00 0.00 -
P/NAPS 1.53 1.63 1.48 2.25 2.04 5.00 4.29 -15.78%

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