[SLVEST] YoY TTM Result on 31-Dec-2019 [#3]

Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 108.81%
YoY--%
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Revenue 329,654 163,573 212,476 164,524 26.04%
PBT 25,912 13,761 17,004 9,350 40.41%
Tax -7,387 -3,803 -2,971 -1,444 72.22%
NP 18,525 9,958 14,033 7,906 32.78%
-
NP to SH 18,267 9,487 13,656 7,634 33.71%
-
Tax Rate 28.51% 27.64% 17.47% 15.44% -
Total Cost 311,129 153,615 198,443 156,618 25.68%
-
Net Worth 193,590 173,248 120,943 66,318 42.87%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Div - - 4,031 - -
Div Payout % - - 29.52% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Net Worth 193,590 173,248 120,943 66,318 42.87%
NOSH 667,553 667,553 422,623 390,624 19.53%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
NP Margin 5.62% 6.09% 6.60% 4.81% -
ROE 9.44% 5.48% 11.29% 11.51% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 49.38 24.55 52.70 49.62 -0.16%
EPS 2.74 1.42 3.39 2.30 6.00%
DPS 0.00 0.00 1.00 0.00 -
NAPS 0.29 0.26 0.30 0.20 13.17%
Adjusted Per Share Value based on latest NOSH - 390,624
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 47.45 23.54 30.58 23.68 26.04%
EPS 2.63 1.37 1.97 1.10 33.68%
DPS 0.00 0.00 0.58 0.00 -
NAPS 0.2786 0.2493 0.1741 0.0954 42.89%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 -
Price 0.855 1.24 1.89 0.745 -
P/RPS 1.73 5.05 3.59 1.50 4.86%
P/EPS 31.25 87.09 55.80 32.36 -1.15%
EY 3.20 1.15 1.79 3.09 1.17%
DY 0.00 0.00 0.53 0.00 -
P/NAPS 2.95 4.77 6.30 3.73 -7.51%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 27/02/23 01/03/22 25/02/21 - -
Price 0.955 0.925 2.41 0.00 -
P/RPS 1.93 3.77 4.57 0.00 -
P/EPS 34.90 64.97 71.15 0.00 -
EY 2.87 1.54 1.41 0.00 -
DY 0.00 0.00 0.41 0.00 -
P/NAPS 3.29 3.56 8.03 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