[SLP] YoY TTM Result on 31-Mar-2020 [#1]

Announcement Date
13-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -5.63%
YoY- -20.67%
Quarter Report
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 168,444 158,888 157,893 186,983 178,316 170,007 175,679 -0.69%
PBT 21,186 25,044 24,171 28,393 23,843 29,870 35,041 -8.04%
Tax -4,974 -6,666 -4,147 -3,153 -4,568 -4,421 -7,157 -5.88%
NP 16,212 18,378 20,024 25,240 19,275 25,449 27,884 -8.63%
-
NP to SH 16,212 18,378 20,024 25,240 12,744 27,537 27,920 -8.65%
-
Tax Rate 23.48% 26.62% 17.16% 11.10% 19.16% 14.80% 20.42% -
Total Cost 152,232 140,510 137,869 161,743 159,041 144,558 147,795 0.49%
-
Net Worth 186,055 185,738 188,274 180,667 164,819 131,581 115,120 8.32%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 17,432 17,432 17,432 17,432 10,051 11,130 11,145 7.73%
Div Payout % 107.53% 94.86% 87.06% 69.07% 78.87% 40.42% 39.92% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 186,055 185,738 188,274 180,667 164,819 131,581 115,120 8.32%
NOSH 316,959 316,959 316,959 316,959 316,959 247,333 247,038 4.23%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 9.62% 11.57% 12.68% 13.50% 10.81% 14.97% 15.87% -
ROE 8.71% 9.89% 10.64% 13.97% 7.73% 20.93% 24.25% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 53.14 50.13 49.81 58.99 56.26 68.74 71.11 -4.73%
EPS 5.11 5.80 6.32 7.96 4.02 11.13 11.30 -12.38%
DPS 5.50 5.50 5.50 5.50 3.17 4.50 4.50 3.39%
NAPS 0.587 0.586 0.594 0.57 0.52 0.532 0.466 3.92%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 53.14 50.13 49.81 58.99 56.26 53.64 55.43 -0.70%
EPS 5.11 5.80 6.32 7.96 4.02 8.69 8.81 -8.67%
DPS 5.50 5.50 5.50 5.50 3.17 3.51 3.52 7.71%
NAPS 0.587 0.586 0.594 0.57 0.52 0.4151 0.3632 8.32%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.92 0.845 0.745 1.22 1.17 2.59 2.20 -
P/RPS 1.73 1.69 1.50 2.07 2.08 3.77 3.09 -9.21%
P/EPS 17.99 14.57 11.79 15.32 29.10 23.26 19.47 -1.30%
EY 5.56 6.86 8.48 6.53 3.44 4.30 5.14 1.31%
DY 5.98 6.51 7.38 4.51 2.71 1.74 2.05 19.52%
P/NAPS 1.57 1.44 1.25 2.14 2.25 4.87 4.72 -16.75%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 10/05/22 07/05/21 13/05/20 03/05/19 09/11/18 05/05/17 05/05/16 -
Price 0.90 0.955 0.88 1.28 1.06 2.66 2.00 -
P/RPS 1.69 1.91 1.77 2.17 1.88 3.87 2.81 -8.12%
P/EPS 17.60 16.47 13.93 16.07 26.36 23.89 17.70 -0.09%
EY 5.68 6.07 7.18 6.22 3.79 4.19 5.65 0.08%
DY 6.11 5.76 6.25 4.30 2.99 1.69 2.25 18.10%
P/NAPS 1.53 1.63 1.48 2.25 2.04 5.00 4.29 -15.78%

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