[SLIC] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[SLIC] SL INNOVATION CAPITAL BERHAD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -79.47%
YoY- -63.05%
Quarter Report
Latest QR
Upcoming QR
SLIC's Result
SLIC's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Revenue 26,710 13,620 34,366 15,169 30,779 14,031 31,311 -5.15%
PBT 1,982 619 2,872 626 2,790 1,403 2,872 -11.61%
Tax -211 -218 -1,001 -224 -832 -315 -1,226 -44.34%
NP 1,771 401 1,871 402 1,958 1,088 1,646 2.46%
-
NP to SH 1,771 401 1,871 402 1,958 1,088 1,646 2.46%
-
Tax Rate 10.65% 35.22% 34.85% 35.78% 29.82% 22.45% 42.69% -
Total Cost 24,939 13,219 32,495 14,767 28,821 12,943 29,665 -5.61%
-
Net Worth 15,239 13,969 12,700 12,700 12,700 12,700 11,430 10.05%
Dividend
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Div - - 635 - 1,270 1,270 1,270 -
Div Payout % - - 33.94% - 64.86% 116.73% 77.16% -
Equity
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Net Worth 15,239 13,969 12,700 12,700 12,700 12,700 11,430 10.05%
NOSH 127,000 127,000 127,000 127,000 127,000 127,000 127,000 0.00%
Ratio Analysis
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
NP Margin 6.63% 2.94% 5.44% 2.65% 6.36% 7.75% 5.26% -
ROE 11.62% 2.87% 14.73% 3.17% 15.42% 8.57% 14.40% -
Per Share
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
RPS 21.03 10.72 27.06 11.94 24.24 11.05 24.65 -5.15%
EPS 1.39 0.32 1.47 0.32 1.54 0.86 1.34 1.22%
DPS 0.00 0.00 0.50 0.00 1.00 1.00 1.00 -
NAPS 0.12 0.11 0.10 0.10 0.10 0.10 0.09 10.05%
Adjusted Per Share Value based on latest NOSH - 127,000
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
RPS 21.03 10.72 27.06 11.94 24.24 11.05 24.65 -5.15%
EPS 1.39 0.32 1.47 0.32 1.54 0.86 1.34 1.22%
DPS 0.00 0.00 0.50 0.00 1.00 1.00 1.00 -
NAPS 0.12 0.11 0.10 0.10 0.10 0.10 0.09 10.05%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Date 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 31/12/18 -
Price 0.405 0.405 0.405 0.41 0.41 0.42 0.42 -
P/RPS 1.93 3.78 1.50 3.43 1.69 3.80 1.70 4.31%
P/EPS 29.04 128.27 27.49 129.53 26.59 49.03 32.41 -3.59%
EY 3.44 0.78 3.64 0.77 3.76 2.04 3.09 3.63%
DY 0.00 0.00 1.23 0.00 2.44 2.38 2.38 -
P/NAPS 3.38 3.68 4.05 4.10 4.10 4.20 4.67 -10.20%
Price Multiplier on Announcement Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Date 21/02/22 21/09/21 22/02/21 24/08/20 27/02/20 28/08/19 27/02/19 -
Price 0.405 0.405 0.00 0.41 0.41 0.41 0.42 -
P/RPS 1.93 3.78 0.00 3.43 1.69 3.71 1.70 4.31%
P/EPS 29.04 128.27 0.00 129.53 26.59 47.86 32.41 -3.59%
EY 3.44 0.78 0.00 0.77 3.76 2.09 3.09 3.63%
DY 0.00 0.00 0.00 0.00 2.44 2.44 2.38 -
P/NAPS 3.38 3.68 0.00 4.10 4.10 4.10 4.67 -10.20%

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