[SLP] YoY TTM Result on 30-Sep-2019 [#3]

Announcement Date
08-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -2.26%
YoY- 25.53%
Quarter Report
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 164,665 143,989 176,262 185,778 175,962 173,627 166,994 -0.23%
PBT 23,494 21,924 27,068 28,487 26,258 28,998 30,776 -4.39%
Tax -5,872 -5,571 -2,457 -5,725 -3,748 -4,647 -6,539 -1.77%
NP 17,622 16,353 24,611 22,762 22,510 24,351 24,237 -5.16%
-
NP to SH 17,622 16,353 24,611 19,605 21,224 24,387 24,208 -5.15%
-
Tax Rate 24.99% 25.41% 9.08% 20.10% 14.27% 16.03% 21.25% -
Total Cost 147,043 127,636 151,651 163,016 153,452 149,276 142,757 0.49%
-
Net Worth 186,689 185,421 187,006 178,765 140,353 123,585 110,467 9.13%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 17,432 17,432 17,432 13,617 9,652 11,146 9,873 9.92%
Div Payout % 98.93% 106.60% 70.83% 69.46% 45.48% 45.71% 40.79% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 186,689 185,421 187,006 178,765 140,353 123,585 110,467 9.13%
NOSH 316,959 316,959 316,959 316,959 316,959 247,171 247,131 4.23%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.70% 11.36% 13.96% 12.25% 12.79% 14.02% 14.51% -
ROE 9.44% 8.82% 13.16% 10.97% 15.12% 19.73% 21.91% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 51.95 45.43 55.61 58.61 67.83 70.25 67.57 -4.28%
EPS 5.56 5.16 7.76 6.19 8.18 9.87 9.80 -9.00%
DPS 5.50 5.50 5.50 4.30 3.72 4.50 4.00 5.44%
NAPS 0.589 0.585 0.59 0.564 0.541 0.50 0.447 4.70%
Adjusted Per Share Value based on latest NOSH - 316,959
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 51.95 45.43 55.61 58.61 55.52 54.78 52.69 -0.23%
EPS 5.56 5.16 7.76 6.19 6.70 7.69 7.64 -5.15%
DPS 5.50 5.50 5.50 4.30 3.05 3.52 3.12 9.89%
NAPS 0.589 0.585 0.59 0.564 0.4428 0.3899 0.3485 9.13%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.95 0.91 1.37 1.12 1.90 2.34 1.67 -
P/RPS 1.83 2.00 2.46 1.91 2.80 3.33 2.47 -4.87%
P/EPS 17.09 17.64 17.64 18.11 23.22 23.72 17.05 0.03%
EY 5.85 5.67 5.67 5.52 4.31 4.22 5.87 -0.05%
DY 5.79 6.04 4.01 3.84 1.96 1.92 2.40 15.79%
P/NAPS 1.61 1.56 2.32 1.99 3.51 4.68 3.74 -13.09%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 05/11/21 06/11/20 08/11/19 09/11/18 03/11/17 04/11/16 06/11/15 -
Price 0.94 0.925 1.24 1.06 1.85 2.39 1.86 -
P/RPS 1.81 2.04 2.23 1.81 2.73 3.40 2.75 -6.72%
P/EPS 16.91 17.93 15.97 17.14 22.61 24.22 18.99 -1.91%
EY 5.91 5.58 6.26 5.84 4.42 4.13 5.27 1.92%
DY 5.85 5.95 4.44 4.05 2.01 1.88 2.15 18.13%
P/NAPS 1.60 1.58 2.10 1.88 3.42 4.78 4.16 -14.70%

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