[SLP] YoY TTM Result on 31-Dec-2020 [#4]

Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -0.24%
YoY- -23.12%
Quarter Report
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 168,949 146,993 166,849 188,069 180,132 168,697 172,432 -0.33%
PBT 23,300 22,328 25,298 28,347 24,398 29,271 34,841 -6.48%
Tax -5,574 -6,015 -4,079 -3,094 -5,187 -3,839 -7,591 -5.01%
NP 17,726 16,313 21,219 25,253 19,211 25,432 27,250 -6.91%
-
NP to SH 17,726 16,313 21,219 25,253 11,647 28,553 27,286 -6.93%
-
Tax Rate 23.92% 26.94% 16.12% 10.91% 21.26% 13.12% 21.79% -
Total Cost 151,223 130,680 145,630 162,816 160,921 143,265 145,182 0.68%
-
Net Worth 185,421 181,618 184,153 181,301 145,458 131,333 114,252 8.39%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 17,432 17,432 17,432 14,263 10,051 11,130 11,145 7.73%
Div Payout % 98.35% 106.86% 82.16% 56.48% 86.30% 38.98% 40.85% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 185,421 181,618 184,153 181,301 145,458 131,333 114,252 8.39%
NOSH 316,959 316,959 316,959 316,959 316,959 247,333 248,374 4.14%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 10.49% 11.10% 12.72% 13.43% 10.66% 15.08% 15.80% -
ROE 9.56% 8.98% 11.52% 13.93% 8.01% 21.74% 23.88% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 53.30 46.38 52.64 59.34 65.76 68.21 69.42 -4.30%
EPS 5.59 5.15 6.69 7.97 4.25 11.54 10.99 -10.64%
DPS 5.50 5.50 5.50 4.50 3.67 4.50 4.50 3.39%
NAPS 0.585 0.573 0.581 0.572 0.531 0.531 0.46 4.08%
Adjusted Per Share Value based on latest NOSH - 316,959
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 53.30 46.38 52.64 59.34 56.83 53.22 54.40 -0.33%
EPS 5.59 5.15 6.69 7.97 3.67 9.01 8.61 -6.93%
DPS 5.50 5.50 5.50 4.50 3.17 3.51 3.52 7.71%
NAPS 0.585 0.573 0.581 0.572 0.4589 0.4144 0.3605 8.39%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.925 0.90 1.16 1.16 1.82 2.19 1.90 -
P/RPS 1.74 1.94 2.20 1.95 2.77 3.21 2.74 -7.28%
P/EPS 16.54 17.49 17.33 14.56 42.81 18.97 17.30 -0.74%
EY 6.05 5.72 5.77 6.87 2.34 5.27 5.78 0.76%
DY 5.95 6.11 4.74 3.88 2.02 2.05 2.37 16.56%
P/NAPS 1.58 1.57 2.00 2.03 3.43 4.12 4.13 -14.78%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 24/02/21 26/02/20 22/02/19 28/03/18 23/02/17 23/02/16 -
Price 0.95 0.89 1.08 1.31 1.20 2.37 2.22 -
P/RPS 1.78 1.92 2.05 2.21 1.82 3.47 3.20 -9.30%
P/EPS 16.99 17.29 16.13 16.44 28.22 20.53 20.21 -2.84%
EY 5.89 5.78 6.20 6.08 3.54 4.87 4.95 2.93%
DY 5.79 6.18 5.09 3.44 3.06 1.90 2.03 19.06%
P/NAPS 1.62 1.55 1.86 2.29 2.26 4.46 4.83 -16.63%

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