[SLIC] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[SLIC] SL INNOVATION CAPITAL BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -10.02%
YoY- 18.96%
Quarter Report
Latest QR
Upcoming QR
SLIC's Result
SLIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Revenue 27,240 34,366 30,338 30,779 28,062 31,311 28,128 -1.06%
PBT 1,238 2,872 1,252 2,790 2,806 2,872 1,742 -10.75%
Tax -436 -1,001 -448 -832 -630 -1,226 -684 -13.92%
NP 802 1,871 804 1,958 2,176 1,646 1,058 -8.81%
-
NP to SH 802 1,871 804 1,958 2,176 1,646 1,058 -8.81%
-
Tax Rate 35.22% 34.85% 35.78% 29.82% 22.45% 42.69% 39.27% -
Total Cost 26,438 32,495 29,534 28,821 25,886 29,665 27,070 -0.78%
-
Net Worth 13,969 12,700 12,700 12,700 12,700 11,430 10,725 9.19%
Dividend
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Div - 635 - 1,270 2,540 1,270 2,383 -
Div Payout % - 33.94% - 64.86% 116.73% 77.16% 225.27% -
Equity
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Net Worth 13,969 12,700 12,700 12,700 12,700 11,430 10,725 9.19%
NOSH 127,000 127,000 127,000 127,000 127,000 127,000 127,000 0.00%
Ratio Analysis
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
NP Margin 2.94% 5.44% 2.65% 6.36% 7.75% 5.26% 3.76% -
ROE 5.74% 14.73% 6.33% 15.42% 17.13% 14.40% 9.86% -
Per Share
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
RPS 21.45 27.06 23.89 24.24 22.10 24.65 23.60 -3.13%
EPS 0.64 1.47 0.64 1.54 1.72 1.34 0.88 -10.06%
DPS 0.00 0.50 0.00 1.00 2.00 1.00 2.00 -
NAPS 0.11 0.10 0.10 0.10 0.10 0.09 0.09 6.91%
Adjusted Per Share Value based on latest NOSH - 127,000
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
RPS 21.45 27.06 23.89 24.24 22.10 24.65 22.15 -1.06%
EPS 0.64 1.47 0.64 1.54 1.72 1.34 0.83 -8.29%
DPS 0.00 0.50 0.00 1.00 2.00 1.00 1.88 -
NAPS 0.11 0.10 0.10 0.10 0.10 0.09 0.0844 9.22%
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Date 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 31/12/18 29/06/18 -
Price 0.405 0.405 0.41 0.41 0.42 0.42 0.35 -
P/RPS 1.89 1.50 1.72 1.69 1.90 1.70 1.48 8.48%
P/EPS 64.13 27.49 64.76 26.59 24.51 32.41 39.42 17.59%
EY 1.56 3.64 1.54 3.76 4.08 3.09 2.54 -14.98%
DY 0.00 1.23 0.00 2.44 4.76 2.38 5.71 -
P/NAPS 3.68 4.05 4.10 4.10 4.20 4.67 3.89 -1.83%
Price Multiplier on Announcement Date
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Date 21/09/21 22/02/21 24/08/20 27/02/20 28/08/19 27/02/19 24/08/18 -
Price 0.405 0.00 0.41 0.41 0.41 0.42 0.42 -
P/RPS 1.89 0.00 1.72 1.69 1.86 1.70 1.78 2.01%
P/EPS 64.13 0.00 64.76 26.59 23.93 32.41 47.31 10.66%
EY 1.56 0.00 1.54 3.76 4.18 3.09 2.11 -9.56%
DY 0.00 0.00 0.00 2.44 4.88 2.38 4.76 -
P/NAPS 3.68 0.00 4.10 4.10 4.10 4.67 4.67 -7.62%

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