[SLVEST] YoY TTM Result on 31-Dec-2023 [#3]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 22.41%
YoY- 62.86%
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Revenue 508,916 329,654 163,573 212,476 164,524 32.59%
PBT 41,986 25,912 13,761 17,004 9,350 45.53%
Tax -11,722 -7,387 -3,803 -2,971 -1,444 68.73%
NP 30,264 18,525 9,958 14,033 7,906 39.84%
-
NP to SH 29,749 18,267 9,487 13,656 7,634 40.46%
-
Tax Rate 27.92% 28.51% 27.64% 17.47% 15.44% -
Total Cost 478,652 311,129 153,615 198,443 156,618 32.19%
-
Net Worth 227,267 193,590 173,248 120,943 66,318 36.03%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Div - - - 4,031 - -
Div Payout % - - - 29.52% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Net Worth 227,267 193,590 173,248 120,943 66,318 36.03%
NOSH 668,563 667,553 667,553 422,623 390,624 14.36%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
NP Margin 5.95% 5.62% 6.09% 6.60% 4.81% -
ROE 13.09% 9.44% 5.48% 11.29% 11.51% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 76.14 49.38 24.55 52.70 49.62 11.29%
EPS 4.45 2.74 1.42 3.39 2.30 17.92%
DPS 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.34 0.29 0.26 0.30 0.20 14.17%
Adjusted Per Share Value based on latest NOSH - 668,563
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 75.73 49.06 24.34 31.62 24.48 32.59%
EPS 4.43 2.72 1.41 2.03 1.14 40.36%
DPS 0.00 0.00 0.00 0.60 0.00 -
NAPS 0.3382 0.2881 0.2578 0.18 0.0987 36.02%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 -
Price 1.30 0.855 1.24 1.89 0.745 -
P/RPS 1.71 1.73 5.05 3.59 1.50 3.32%
P/EPS 29.21 31.25 87.09 55.80 32.36 -2.52%
EY 3.42 3.20 1.15 1.79 3.09 2.56%
DY 0.00 0.00 0.00 0.53 0.00 -
P/NAPS 3.82 2.95 4.77 6.30 3.73 0.59%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 28/02/24 27/02/23 01/03/22 25/02/21 - -
Price 1.50 0.955 0.925 2.41 0.00 -
P/RPS 1.97 1.93 3.77 4.57 0.00 -
P/EPS 33.70 34.90 64.97 71.15 0.00 -
EY 2.97 2.87 1.54 1.41 0.00 -
DY 0.00 0.00 0.00 0.41 0.00 -
P/NAPS 4.41 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