[SLP] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
07-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -12.13%
YoY- -30.12%
Quarter Report
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 165,613 149,489 185,820 179,462 171,072 175,323 168,493 -0.28%
PBT 25,745 22,429 28,141 26,058 27,747 33,706 23,208 1.74%
Tax -6,786 -4,834 -2,962 -4,809 -3,748 -6,168 -5,228 4.43%
NP 18,959 17,595 25,179 21,249 23,999 27,538 17,980 0.88%
-
NP to SH 18,959 17,595 25,179 16,776 24,029 27,574 17,951 0.91%
-
Tax Rate 26.36% 21.55% 10.53% 18.45% 13.51% 18.30% 22.53% -
Total Cost 146,654 131,894 160,641 158,213 147,073 147,785 150,513 -0.43%
-
Net Worth 187,640 188,591 185,104 175,278 74,111 121,299 101,239 10.82%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 17,432 17,432 17,432 12,754 9,468 11,145 6,166 18.89%
Div Payout % 91.95% 99.08% 69.24% 76.03% 39.41% 40.42% 34.35% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 187,640 188,591 185,104 175,278 74,111 121,299 101,239 10.82%
NOSH 316,959 316,959 316,959 316,959 136,737 247,551 247,528 4.20%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 11.45% 11.77% 13.55% 11.84% 14.03% 15.71% 10.67% -
ROE 10.10% 9.33% 13.60% 9.57% 32.42% 22.73% 17.73% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 52.25 47.16 58.63 56.62 125.11 70.82 68.07 -4.30%
EPS 5.98 5.55 7.94 5.29 17.57 11.14 7.25 -3.15%
DPS 5.50 5.50 5.50 4.02 6.92 4.50 2.50 14.02%
NAPS 0.592 0.595 0.584 0.553 0.542 0.49 0.409 6.35%
Adjusted Per Share Value based on latest NOSH - 316,959
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 52.25 47.16 58.63 56.62 53.97 55.31 53.16 -0.28%
EPS 5.98 5.55 7.94 5.29 7.58 8.70 5.66 0.91%
DPS 5.50 5.50 5.50 4.02 2.99 3.52 1.95 18.84%
NAPS 0.592 0.595 0.584 0.553 0.2338 0.3827 0.3194 10.82%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.945 0.83 1.30 0.84 2.41 3.00 1.44 -
P/RPS 1.81 1.76 2.22 1.48 1.93 4.24 2.12 -2.59%
P/EPS 15.80 14.95 16.36 15.87 13.71 26.93 19.86 -3.73%
EY 6.33 6.69 6.11 6.30 7.29 3.71 5.04 3.86%
DY 5.82 6.63 4.23 4.79 2.87 1.50 1.74 22.26%
P/NAPS 1.60 1.39 2.23 1.52 4.45 6.12 3.52 -12.30%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 06/08/21 07/08/20 02/08/19 09/11/18 04/08/17 05/08/16 07/08/15 -
Price 0.94 1.08 1.25 1.06 2.41 3.00 1.45 -
P/RPS 1.80 2.29 2.13 1.87 1.93 4.24 2.13 -2.76%
P/EPS 15.72 19.46 15.74 20.03 13.71 26.93 19.99 -3.92%
EY 6.36 5.14 6.36 4.99 7.29 3.71 5.00 4.08%
DY 5.85 5.09 4.40 3.80 2.87 1.50 1.72 22.60%
P/NAPS 1.59 1.82 2.14 1.92 4.45 6.12 3.55 -12.51%

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