[SLP] YoY Cumulative 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- 28.78%
YoY- 10.49%
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 123,716 106,044 128,904 140,711 135,064 127,800 126,605 -0.38%
PBT 18,070 16,904 20,278 21,557 17,468 20,481 26,324 -6.07%
Tax -4,282 -4,425 -2,933 -3,570 -3,032 -3,123 -6,067 -5.63%
NP 13,788 12,479 17,345 17,987 14,436 17,358 20,257 -6.20%
-
NP to SH 13,788 12,479 17,345 17,987 10,030 17,358 20,257 -6.20%
-
Tax Rate 23.70% 26.18% 14.46% 16.56% 17.36% 15.25% 23.05% -
Total Cost 109,928 93,565 111,559 122,724 120,628 110,442 106,348 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 12,678 12,678 12,678 9,508 7,783 7,417 7,420 9.32%
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 7.39% 6.73% 9.28% 10.06% 7.15% 14.04% 18.32% -
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 39.03 33.46 40.67 44.39 52.06 51.69 51.19 -4.41%
EPS 4.35 3.94 5.47 5.67 5.56 7.02 8.19 -9.99%
DPS 4.00 4.00 4.00 3.00 3.00 3.00 3.00 4.90%
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 39.03 33.46 40.67 44.39 42.61 40.32 39.94 -0.38%
EPS 4.35 3.94 5.47 5.67 3.16 5.48 6.39 -6.20%
DPS 4.00 4.00 4.00 3.00 2.46 2.34 2.34 9.33%
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 2.43 2.72 3.37 2.52 3.65 4.53 3.26 -4.77%
P/EPS 21.84 23.11 25.04 19.74 49.15 33.33 20.39 1.15%
EY 4.58 4.33 3.99 5.07 2.03 3.00 4.90 -1.11%
DY 4.21 4.40 2.92 2.68 1.58 1.28 1.80 15.19%
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 2.41 2.76 3.05 2.39 3.55 4.62 3.63 -6.59%
P/EPS 21.61 23.49 22.66 18.68 47.85 34.05 22.71 -0.82%
EY 4.63 4.26 4.41 5.35 2.09 2.94 4.40 0.85%
DY 4.26 4.32 3.23 2.83 1.62 1.26 1.61 17.58%
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