[SLVEST] YoY TTM Result on 30-Jun-2022 [#1]

Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 60.54%
YoY- -28.37%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Revenue 421,859 456,268 207,660 218,287 244,624 0 -
PBT 48,582 31,411 16,195 21,984 13,481 0 -
Tax -13,224 -8,957 -4,596 -6,170 -903 0 -
NP 35,358 22,454 11,599 15,814 12,578 0 -
-
NP to SH 33,399 22,135 11,087 15,478 12,262 0 -
-
Tax Rate 27.22% 28.52% 28.38% 28.07% 6.70% - -
Total Cost 386,501 433,814 196,061 202,473 232,046 0 -
-
Net Worth 272,486 206,941 180,239 133,130 82,031 0 -
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Div - - - 4,031 - - -
Div Payout % - - - 26.05% - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Net Worth 272,486 206,941 180,239 133,130 82,031 0 -
NOSH 696,282 667,553 667,553 633,953 390,624 0 -
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
NP Margin 8.38% 4.92% 5.59% 7.24% 5.14% 0.00% -
ROE 12.26% 10.70% 6.15% 11.63% 14.95% 0.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
RPS 61.93 68.35 31.11 34.43 62.62 0.00 -
EPS 4.90 3.32 1.66 2.44 3.14 0.00 -
DPS 0.00 0.00 0.00 0.64 0.00 0.00 -
NAPS 0.40 0.31 0.27 0.21 0.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 667,553
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
RPS 59.00 63.81 29.04 30.53 34.21 0.00 -
EPS 4.67 3.10 1.55 2.16 1.71 0.00 -
DPS 0.00 0.00 0.00 0.56 0.00 0.00 -
NAPS 0.3811 0.2894 0.2521 0.1862 0.1147 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 12/04/19 -
Price 1.58 1.17 0.66 1.17 1.55 0.87 -
P/RPS 2.55 1.71 2.12 3.40 2.48 0.00 -
P/EPS 32.23 35.29 39.74 47.92 49.38 0.00 -
EY 3.10 2.83 2.52 2.09 2.03 0.00 -
DY 0.00 0.00 0.00 0.54 0.00 0.00 -
P/NAPS 3.95 3.77 2.44 5.57 7.38 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Date 30/08/24 22/08/23 29/08/22 30/09/21 28/08/20 - -
Price 1.56 1.29 0.76 1.30 1.15 0.00 -
P/RPS 2.52 1.89 2.44 3.78 1.84 0.00 -
P/EPS 31.82 38.90 45.76 53.25 36.63 0.00 -
EY 3.14 2.57 2.19 1.88 2.73 0.00 -
DY 0.00 0.00 0.00 0.49 0.00 0.00 -
P/NAPS 3.90 4.16 2.81 6.19 5.48 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
Be the first to like this. Showing 0 of 0 comments

Post a Comment