[SLP] YoY Quarter Result on 31-Dec-2020 [#4]

Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -13.22%
YoY- -1.03%
Quarter Report
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 45,233 40,949 37,945 47,358 45,067 40,897 45,827 -0.21%
PBT 5,230 5,424 5,020 6,790 6,930 8,790 8,517 -7.79%
Tax -1,292 -1,590 -1,146 476 -2,155 -716 -1,524 -2.71%
NP 3,938 3,834 3,874 7,266 4,775 8,074 6,993 -9.11%
-
NP to SH 3,938 3,834 3,874 7,266 1,618 11,195 7,029 -9.19%
-
Tax Rate 24.70% 29.31% 22.83% -7.01% 31.10% 8.15% 17.89% -
Total Cost 41,295 37,115 34,071 40,092 40,292 32,823 38,834 1.02%
-
Net Worth 185,421 181,618 184,153 181,301 145,458 131,333 114,252 8.39%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 4,754 4,754 4,754 4,754 4,109 3,709 3,725 4.14%
Div Payout % 120.73% 124.01% 122.73% 65.43% 253.96% 33.14% 53.00% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 185,421 181,618 184,153 181,301 145,458 131,333 114,252 8.39%
NOSH 316,959 316,959 316,959 316,959 316,959 247,333 248,374 4.14%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 8.71% 9.36% 10.21% 15.34% 10.60% 19.74% 15.26% -
ROE 2.12% 2.11% 2.10% 4.01% 1.11% 8.52% 6.15% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 14.27 12.92 11.97 14.94 16.45 16.54 18.45 -4.18%
EPS 1.24 1.21 1.22 2.29 1.55 3.26 2.83 -12.83%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 0.585 0.573 0.581 0.572 0.531 0.531 0.46 4.08%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 14.27 12.92 11.97 14.94 14.22 12.90 14.46 -0.22%
EPS 1.24 1.21 1.22 2.29 0.51 3.53 2.22 -9.24%
DPS 1.50 1.50 1.50 1.50 1.30 1.17 1.18 4.07%
NAPS 0.585 0.573 0.581 0.572 0.4589 0.4144 0.3605 8.39%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.925 0.90 1.16 1.16 1.82 2.19 1.90 -
P/RPS 6.48 6.97 9.69 7.76 11.06 13.24 10.30 -7.42%
P/EPS 74.45 74.40 94.91 50.60 308.13 48.38 67.14 1.73%
EY 1.34 1.34 1.05 1.98 0.32 2.07 1.49 -1.75%
DY 1.62 1.67 1.29 1.29 0.82 0.68 0.79 12.70%
P/NAPS 1.58 1.57 2.00 2.03 3.43 4.12 4.13 -14.78%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 24/02/21 26/02/20 22/02/19 28/03/18 23/02/17 23/02/16 -
Price 0.95 0.89 1.08 1.31 1.20 2.37 2.22 -
P/RPS 6.66 6.89 9.02 8.77 7.29 14.33 12.03 -9.37%
P/EPS 76.46 73.58 88.36 57.15 203.16 52.36 78.45 -0.42%
EY 1.31 1.36 1.13 1.75 0.49 1.91 1.27 0.51%
DY 1.58 1.69 1.39 1.15 1.25 0.63 0.68 15.07%
P/NAPS 1.62 1.55 1.86 2.29 2.26 4.46 4.83 -16.63%

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