[SLP] QoQ Quarter Result on 2022-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 40,266 45,930 47,230 47,065 45,517 45,233 36,165 7.43% QoQ % -12.33% -2.75% 0.35% 3.40% 0.63% 25.07% - Horiz. % 111.34% 127.00% 130.60% 130.14% 125.86% 125.07% 100.00%
PBT 4,036 3,562 6,401 9,766 5,809 5,230 4,040 -0.07% QoQ % 13.31% -44.35% -34.46% 68.12% 11.07% 29.46% - Horiz. % 99.90% 88.17% 158.44% 241.73% 143.79% 129.46% 100.00%
Tax -1,009 -1,291 -1,462 -909 -1,296 -1,292 -959 3.45% QoQ % 21.84% 11.70% -60.84% 29.86% -0.31% -34.72% - Horiz. % 105.21% 134.62% 152.45% 94.79% 135.14% 134.72% 100.00%
NP 3,027 2,271 4,939 8,857 4,513 3,938 3,081 -1.17% QoQ % 33.29% -54.02% -44.24% 96.26% 14.60% 27.82% - Horiz. % 98.25% 73.71% 160.31% 287.47% 146.48% 127.82% 100.00%
NP to SH 3,027 2,271 4,939 8,857 4,513 3,938 3,081 -1.17% QoQ % 33.29% -54.02% -44.24% 96.26% 14.60% 27.82% - Horiz. % 98.25% 73.71% 160.31% 287.47% 146.48% 127.82% 100.00%
Tax Rate 25.00 % 36.24 % 22.84 % 9.31 % 22.31 % 24.70 % 23.74 % 3.51% QoQ % -31.02% 58.67% 145.33% -58.27% -9.68% 4.04% - Horiz. % 105.31% 152.65% 96.21% 39.22% 93.98% 104.04% 100.00%
Total Cost 37,239 43,659 42,291 38,208 41,004 41,295 33,084 8.21% QoQ % -14.70% 3.23% 10.69% -6.82% -0.70% 24.82% - Horiz. % 112.56% 131.96% 127.83% 115.49% 123.94% 124.82% 100.00%
Net Worth 191,760 193,028 199,684 195,564 186,055 185,421 186,689 1.80% QoQ % -0.66% -3.33% 2.11% 5.11% 0.34% -0.68% - Horiz. % 102.72% 103.40% 106.96% 104.75% 99.66% 99.32% 100.00%
Dividend 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 3,169 4,754 4,754 4,754 3,169 4,754 4,754 -23.70% QoQ % -33.33% 0.00% 0.00% 50.00% -33.33% 0.00% - Horiz. % 66.67% 100.00% 100.00% 100.00% 66.67% 100.00% 100.00%
Div Payout % 104.71 % 209.35 % 96.26 % 53.68 % 70.23 % 120.73 % 154.31 % -22.80% QoQ % -49.98% 117.48% 79.32% -23.57% -41.83% -21.76% - Horiz. % 67.86% 135.67% 62.38% 34.79% 45.51% 78.24% 100.00%
Equity 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 191,760 193,028 199,684 195,564 186,055 185,421 186,689 1.80% QoQ % -0.66% -3.33% 2.11% 5.11% 0.34% -0.68% - Horiz. % 102.72% 103.40% 106.96% 104.75% 99.66% 99.32% 100.00%
NOSH 316,959 316,959 316,959 316,959 316,959 316,959 316,959 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 7.52 % 4.94 % 10.46 % 18.82 % 9.91 % 8.71 % 8.52 % -7.99% QoQ % 52.23% -52.77% -44.42% 89.91% 13.78% 2.23% - Horiz. % 88.26% 57.98% 122.77% 220.89% 116.31% 102.23% 100.00%
ROE 1.58 % 1.18 % 2.47 % 4.53 % 2.43 % 2.12 % 1.65 % -2.85% QoQ % 33.90% -52.23% -45.47% 86.42% 14.62% 28.48% - Horiz. % 95.76% 71.52% 149.70% 274.55% 147.27% 128.48% 100.00%
Per Share 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 12.70 14.49 14.90 14.85 14.36 14.27 11.41 7.41% QoQ % -12.35% -2.75% 0.34% 3.41% 0.63% 25.07% - Horiz. % 111.31% 126.99% 130.59% 130.15% 125.85% 125.07% 100.00%
EPS 0.96 0.71 1.56 2.80 1.42 1.24 0.97 -0.69% QoQ % 35.21% -54.49% -44.29% 97.18% 14.52% 27.84% - Horiz. % 98.97% 73.20% 160.82% 288.66% 146.39% 127.84% 100.00%
DPS 1.00 1.50 1.50 1.50 1.00 1.50 1.50 -23.70% QoQ % -33.33% 0.00% 0.00% 50.00% -33.33% 0.00% - Horiz. % 66.67% 100.00% 100.00% 100.00% 66.67% 100.00% 100.00%
NAPS 0.6050 0.6090 0.6300 0.6170 0.5870 0.5850 0.5890 1.80% QoQ % -0.66% -3.33% 2.11% 5.11% 0.34% -0.68% - Horiz. % 102.72% 103.40% 106.96% 104.75% 99.66% 99.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 12.70 14.49 14.90 14.85 14.36 14.27 11.41 7.41% QoQ % -12.35% -2.75% 0.34% 3.41% 0.63% 25.07% - Horiz. % 111.31% 126.99% 130.59% 130.15% 125.85% 125.07% 100.00%
EPS 0.96 0.71 1.56 2.80 1.42 1.24 0.97 -0.69% QoQ % 35.21% -54.49% -44.29% 97.18% 14.52% 27.84% - Horiz. % 98.97% 73.20% 160.82% 288.66% 146.39% 127.84% 100.00%
DPS 1.00 1.50 1.50 1.50 1.00 1.50 1.50 -23.70% QoQ % -33.33% 0.00% 0.00% 50.00% -33.33% 0.00% - Horiz. % 66.67% 100.00% 100.00% 100.00% 66.67% 100.00% 100.00%
NAPS 0.6050 0.6090 0.6300 0.6170 0.5870 0.5850 0.5890 1.80% QoQ % -0.66% -3.33% 2.11% 5.11% 0.34% -0.68% - Horiz. % 102.72% 103.40% 106.96% 104.75% 99.66% 99.32% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.9300 0.9900 0.8600 0.9000 0.9200 0.9250 0.9500 -
P/RPS 7.32 6.83 5.77 6.06 6.41 6.48 8.33 -8.26% QoQ % 7.17% 18.37% -4.79% -5.46% -1.08% -22.21% - Horiz. % 87.88% 81.99% 69.27% 72.75% 76.95% 77.79% 100.00%
P/EPS 97.38 138.17 55.19 32.21 64.61 74.45 97.73 -0.24% QoQ % -29.52% 150.35% 71.34% -50.15% -13.22% -23.82% - Horiz. % 99.64% 141.38% 56.47% 32.96% 66.11% 76.18% 100.00%
EY 1.03 0.72 1.81 3.10 1.55 1.34 1.02 0.65% QoQ % 43.06% -60.22% -41.61% 100.00% 15.67% 31.37% - Horiz. % 100.98% 70.59% 177.45% 303.92% 151.96% 131.37% 100.00%
DY 1.08 1.52 1.74 1.67 1.09 1.62 1.58 -22.42% QoQ % -28.95% -12.64% 4.19% 53.21% -32.72% 2.53% - Horiz. % 68.35% 96.20% 110.13% 105.70% 68.99% 102.53% 100.00%
P/NAPS 1.54 1.63 1.37 1.46 1.57 1.58 1.61 -2.92% QoQ % -5.52% 18.98% -6.16% -7.01% -0.63% -1.86% - Horiz. % 95.65% 101.24% 85.09% 90.68% 97.52% 98.14% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 05/05/23 24/02/23 04/11/22 05/08/22 10/05/22 - 05/11/21 -
Price 0.9150 0.9650 1.0600 0.8750 0.9000 0.9500 0.9400 -
P/RPS 7.20 6.66 7.11 5.89 6.27 6.66 8.24 -8.61% QoQ % 8.11% -6.33% 20.71% -6.06% -5.86% -19.17% - Horiz. % 87.38% 80.83% 86.29% 71.48% 76.09% 80.83% 100.00%
P/EPS 95.81 134.68 68.03 31.31 63.21 76.46 96.70 -0.62% QoQ % -28.86% 97.97% 117.28% -50.47% -17.33% -20.93% - Horiz. % 99.08% 139.28% 70.35% 32.38% 65.37% 79.07% 100.00%
EY 1.04 0.74 1.47 3.19 1.58 1.31 1.03 0.65% QoQ % 40.54% -49.66% -53.92% 101.90% 20.61% 27.18% - Horiz. % 100.97% 71.84% 142.72% 309.71% 153.40% 127.18% 100.00%
DY 1.09 1.55 1.42 1.71 1.11 1.58 1.60 -22.59% QoQ % -29.68% 9.15% -16.96% 54.05% -29.75% -1.25% - Horiz. % 68.12% 96.87% 88.75% 106.88% 69.38% 98.75% 100.00%
P/NAPS 1.51 1.58 1.68 1.42 1.53 1.62 1.60 -3.79% QoQ % -4.43% -5.95% 18.31% -7.19% -5.56% 1.25% - Horiz. % 94.38% 98.75% 105.00% 88.75% 95.62% 101.25% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SLP-FS Q2 2022(BMSB).pdf 
