[SLP] YoY 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- -34.17%
YoY- -30.26%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 36,165 37,113 42,613 52,171 45,855 40,965 42,661 -2.71%
PBT 4,040 6,291 6,796 7,869 5,440 6,929 11,637 -16.15%
Tax -959 -1,873 -1,136 -1,641 -725 -725 -2,246 -13.21%
NP 3,081 4,418 5,660 6,228 4,715 6,204 9,391 -16.93%
-
NP to SH 3,081 4,418 5,660 6,228 3,399 6,204 9,391 -16.93%
-
Tax Rate 23.74% 29.77% 16.72% 20.85% 13.33% 10.46% 19.30% -
Total Cost 33,084 32,695 36,953 45,943 41,140 34,761 33,270 -0.09%
-
Net Worth 186,689 185,421 187,006 178,765 140,353 123,585 110,467 9.13%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 4,754 4,754 4,754 4,754 3,891 3,707 3,706 4.23%
Div Payout % 154.31% 107.61% 84.00% 76.34% 114.49% 59.76% 39.47% -
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 186,689 185,421 187,006 178,765 140,353 123,585 110,467 9.13%
NOSH 316,959 316,959 316,959 316,959 316,959 247,171 247,131 4.23%
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 8.52% 11.90% 13.28% 11.94% 10.28% 15.14% 22.01% -
ROE 1.65% 2.38% 3.03% 3.48% 2.42% 5.02% 8.50% -
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 11.41 11.71 13.44 16.46 17.68 16.57 17.26 -6.65%
EPS 0.97 1.40 1.78 1.96 1.82 2.51 3.80 -20.33%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
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 11.41 11.71 13.44 16.46 14.47 12.92 13.46 -2.71%
EPS 0.97 1.40 1.78 1.96 1.07 1.96 2.96 -16.95%
DPS 1.50 1.50 1.50 1.50 1.23 1.17 1.17 4.22%
NAPS 0.589 0.585 0.59 0.564 0.4428 0.3899 0.3485 9.13%
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 8.33 7.77 10.19 6.80 10.75 14.12 9.67 -2.45%
P/EPS 97.73 65.29 76.72 57.00 145.02 93.23 43.95 14.23%
EY 1.02 1.53 1.30 1.75 0.69 1.07 2.28 -12.53%
DY 1.58 1.65 1.09 1.34 0.79 0.64 0.90 9.82%
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 8.24 7.90 9.22 6.44 10.47 14.42 10.77 -4.36%
P/EPS 96.70 66.36 69.44 53.95 141.20 95.22 48.95 12.00%
EY 1.03 1.51 1.44 1.85 0.71 1.05 2.04 -10.75%
DY 1.60 1.62 1.21 1.42 0.81 0.63 0.81 12.00%
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