[SLVEST] YoY Quarter Result on 31-Dec-2020 [#3]

Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 25.64%
YoY- 26.37%
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 112,401 101,505 47,440 70,213 62,120 0 -
PBT 15,151 7,024 3,218 7,165 4,834 0 -
Tax -4,073 -1,685 -837 -1,870 -532 0 -
NP 11,078 5,339 2,381 5,295 4,302 0 -
-
NP to SH 10,650 5,203 2,010 5,027 3,978 0 -
-
Tax Rate 26.88% 23.99% 26.01% 26.10% 11.01% - -
Total Cost 101,323 96,166 45,059 64,918 57,818 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 % - - - 80.20% - - -
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 9.86% 5.26% 5.02% 7.54% 6.93% 0.00% -
ROE 4.69% 2.69% 1.16% 4.16% 6.00% 0.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 16.82 15.21 7.12 17.42 18.73 0.00 -
EPS 1.59 0.78 0.30 1.25 1.20 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 - 422,623
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 16.18 14.61 6.83 10.11 8.94 0.00 -
EPS 1.53 0.75 0.29 0.72 0.57 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 7.73 5.62 17.42 10.85 3.98 0.00 -
P/EPS 81.59 109.70 411.08 151.57 62.10 0.00 -
EY 1.23 0.91 0.24 0.66 1.61 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 8.92 6.28 12.99 13.84 6.67 0.00 -
P/EPS 94.15 122.53 306.65 193.27 104.20 0.00 -
EY 1.06 0.82 0.33 0.52 0.96 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
1 person likes this. Showing 0 of 0 comments

Post a Comment