[SLP] YoY Quarter Result on 31-Mar-2021 [#1]

Announcement Date
07-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 57.2%
YoY- 52.12%
Quarter Report
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 45,517 46,022 34,127 43,083 44,169 45,985 44,675 0.31%
PBT 5,809 7,923 5,207 6,334 6,288 6,843 6,244 -1.19%
Tax -1,296 -1,896 -1,245 -1,177 -1,118 -1,737 -1,155 1.93%
NP 4,513 6,027 3,962 5,157 5,170 5,106 5,089 -1.98%
-
NP to SH 4,513 6,027 3,962 5,157 5,170 4,073 5,089 -1.98%
-
Tax Rate 22.31% 23.93% 23.91% 18.58% 17.78% 25.38% 18.50% -
Total Cost 41,004 39,995 30,165 37,926 38,999 40,879 39,586 0.58%
-
Net Worth 186,055 185,738 188,274 180,667 164,819 131,581 115,120 8.32%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 3,169 3,169 3,169 3,169 - - - -
Div Payout % 70.23% 52.59% 80.00% 61.46% - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 186,055 185,738 188,274 180,667 164,819 131,581 115,120 8.32%
NOSH 316,959 316,959 316,959 316,959 316,959 247,333 247,038 4.23%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 9.91% 13.10% 11.61% 11.97% 11.71% 11.10% 11.39% -
ROE 2.43% 3.24% 2.10% 2.85% 3.14% 3.10% 4.42% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 14.36 14.52 10.77 13.59 13.94 18.59 18.08 -3.76%
EPS 1.42 1.90 1.25 1.63 1.63 2.06 2.06 -6.00%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.587 0.586 0.594 0.57 0.52 0.532 0.466 3.92%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 14.36 14.52 10.77 13.59 13.94 14.51 14.09 0.31%
EPS 1.42 1.90 1.25 1.63 1.63 1.29 1.61 -2.07%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.587 0.586 0.594 0.57 0.52 0.4151 0.3632 8.32%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.92 0.845 0.745 1.22 1.17 2.59 2.20 -
P/RPS 6.41 5.82 6.92 8.98 8.40 13.93 12.17 -10.12%
P/EPS 64.61 44.44 59.60 74.98 71.73 157.28 106.80 -8.03%
EY 1.55 2.25 1.68 1.33 1.39 0.64 0.94 8.68%
DY 1.09 1.18 1.34 0.82 0.00 0.00 0.00 -
P/NAPS 1.57 1.44 1.25 2.14 2.25 4.87 4.72 -16.75%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 10/05/22 07/05/21 13/05/20 03/05/19 09/11/18 05/05/17 05/05/16 -
Price 0.90 0.955 0.88 1.28 1.06 2.66 2.00 -
P/RPS 6.27 6.58 8.17 9.42 7.61 14.31 11.06 -9.02%
P/EPS 63.21 50.22 70.40 78.67 64.99 161.53 97.09 -6.90%
EY 1.58 1.99 1.42 1.27 1.54 0.62 1.03 7.38%
DY 1.11 1.05 1.14 0.78 0.00 0.00 0.00 -
P/NAPS 1.53 1.63 1.48 2.25 2.04 5.00 4.29 -15.78%

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