[SLVEST] YoY Cumulative Quarter Result on 31-Dec-2022 [#3]

Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 55.99%
YoY- 354.63%
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 395,693 252,316 100,412 161,126 202,084 0 -
PBT 34,362 20,114 5,227 14,158 13,640 0 -
Tax -9,537 -5,350 -1,548 -3,999 -1,537 0 -
NP 24,825 14,764 3,679 10,159 12,103 0 -
-
NP to SH 24,532 14,498 3,189 9,840 11,851 0 -
-
Tax Rate 27.75% 26.60% 29.62% 28.25% 11.27% - -
Total Cost 370,868 237,552 96,733 150,967 189,981 0 -
-
Net Worth 227,267 193,590 173,248 120,943 66,318 0 -
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div - - - 4,031 - - -
Div Payout % - - - 40.97% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 227,267 193,590 173,248 120,943 66,318 0 -
NOSH 668,563 667,553 667,553 422,623 390,624 0 -
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 6.27% 5.85% 3.66% 6.31% 5.99% 0.00% -
ROE 10.79% 7.49% 1.84% 8.14% 17.87% 0.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 59.20 37.80 15.07 39.97 60.94 0.00 -
EPS 3.67 2.17 0.49 2.49 5.89 0.00 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.34 0.29 0.26 0.30 0.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 667,553
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 56.95 36.31 14.45 23.19 29.08 0.00 -
EPS 3.53 2.09 0.46 1.42 1.71 0.00 -
DPS 0.00 0.00 0.00 0.58 0.00 0.00 -
NAPS 0.3271 0.2786 0.2493 0.1741 0.0954 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 - -
Price 1.30 0.855 1.24 1.89 0.745 0.00 -
P/RPS 2.20 2.26 8.23 4.73 1.22 0.00 -
P/EPS 35.42 39.37 259.10 77.43 20.85 0.00 -
EY 2.82 2.54 0.39 1.29 4.80 0.00 -
DY 0.00 0.00 0.00 0.53 0.00 0.00 -
P/NAPS 3.82 2.95 4.77 6.30 3.73 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 28/02/24 27/02/23 01/03/22 25/02/21 24/02/20 - -
Price 1.50 0.955 0.925 2.41 1.25 0.00 -
P/RPS 2.53 2.53 6.14 6.03 2.05 0.00 -
P/EPS 40.87 43.97 193.28 98.74 34.98 0.00 -
EY 2.45 2.27 0.52 1.01 2.86 0.00 -
DY 0.00 0.00 0.00 0.41 0.00 0.00 -
P/NAPS 4.41 3.29 3.56 8.03 6.25 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