[SLIC] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[SLIC] SL INNOVATION CAPITAL BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 79.96%
YoY- 18.96%
Quarter Report
Latest QR
Upcoming QR
SLIC's Result
SLIC's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 34,531 26,710 34,366 30,779 31,311 35,737 -0.68%
PBT 5,485 1,982 2,872 2,790 2,872 5,536 -0.18%
Tax -1,438 -211 -1,001 -832 -1,226 -1,333 1.52%
NP 4,047 1,771 1,871 1,958 1,646 4,203 -0.75%
-
NP to SH 4,047 1,771 1,871 1,958 1,646 4,203 -0.75%
-
Tax Rate 26.22% 10.65% 34.85% 29.82% 42.69% 24.08% -
Total Cost 30,484 24,939 32,495 28,821 29,665 31,534 -0.67%
-
Net Worth 17,780 15,239 12,700 12,700 11,430 9,314 13.79%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 1,905 - 635 1,270 1,270 - -
Div Payout % 47.07% - 33.94% 64.86% 77.16% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 17,780 15,239 12,700 12,700 11,430 9,314 13.79%
NOSH 127,000 127,000 127,000 127,000 127,000 116,426 1.75%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 11.72% 6.63% 5.44% 6.36% 5.26% 11.76% -
ROE 22.76% 11.62% 14.73% 15.42% 14.40% 45.13% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 27.19 21.03 27.06 24.24 24.65 30.69 -2.39%
EPS 3.19 1.39 1.47 1.54 1.34 3.61 -2.44%
DPS 1.50 0.00 0.50 1.00 1.00 0.00 -
NAPS 0.14 0.12 0.10 0.10 0.09 0.08 11.83%
Adjusted Per Share Value based on latest NOSH - 127,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 27.19 21.03 27.06 24.24 24.65 28.14 -0.68%
EPS 3.19 1.39 1.47 1.54 1.34 3.31 -0.73%
DPS 1.50 0.00 0.50 1.00 1.00 0.00 -
NAPS 0.14 0.12 0.10 0.10 0.09 0.0733 13.80%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 0.39 0.405 0.405 0.41 0.42 0.00 -
P/RPS 1.43 1.93 1.50 1.69 1.70 0.00 -
P/EPS 12.24 29.04 27.49 26.59 32.41 0.00 -
EY 8.17 3.44 3.64 3.76 3.09 0.00 -
DY 3.85 0.00 1.23 2.44 2.38 0.00 -
P/NAPS 2.79 3.38 4.05 4.10 4.67 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/23 21/02/22 22/02/21 27/02/20 27/02/19 - -
Price 0.39 0.405 0.00 0.41 0.42 0.00 -
P/RPS 1.43 1.93 0.00 1.69 1.70 0.00 -
P/EPS 12.24 29.04 0.00 26.59 32.41 0.00 -
EY 8.17 3.44 0.00 3.76 3.09 0.00 -
DY 3.85 0.00 0.00 2.44 2.38 0.00 -
P/NAPS 2.79 3.38 0.00 4.10 4.67 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