[SLIC] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[SLIC] SL INNOVATION CAPITAL BERHAD
Announcement Date
21-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -78.57%
YoY- -0.25%
Quarter Report
Latest QR
Upcoming QR
SLIC's Result
SLIC's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 34,531 16,993 26,710 13,620 34,366 15,169 30,779 3.90%
PBT 5,485 2,470 1,982 619 2,872 626 2,790 25.24%
Tax -1,438 -613 -211 -218 -1,001 -224 -832 19.98%
NP 4,047 1,857 1,771 401 1,871 402 1,958 27.35%
-
NP to SH 4,047 1,857 1,771 401 1,871 402 1,958 27.35%
-
Tax Rate 26.22% 24.82% 10.65% 35.22% 34.85% 35.78% 29.82% -
Total Cost 30,484 15,136 24,939 13,219 32,495 14,767 28,821 1.88%
-
Net Worth 17,780 16,509 15,239 13,969 12,700 12,700 12,700 11.85%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div 1,905 1,905 - - 635 - 1,270 14.45%
Div Payout % 47.07% 102.58% - - 33.94% - 64.86% -
Equity
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Net Worth 17,780 16,509 15,239 13,969 12,700 12,700 12,700 11.85%
NOSH 127,000 127,000 127,000 127,000 127,000 127,000 127,000 0.00%
Ratio Analysis
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
NP Margin 11.72% 10.93% 6.63% 2.94% 5.44% 2.65% 6.36% -
ROE 22.76% 11.25% 11.62% 2.87% 14.73% 3.17% 15.42% -
Per Share
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 27.19 13.38 21.03 10.72 27.06 11.94 24.24 3.89%
EPS 3.19 1.46 1.39 0.32 1.47 0.32 1.54 27.44%
DPS 1.50 1.50 0.00 0.00 0.50 0.00 1.00 14.45%
NAPS 0.14 0.13 0.12 0.11 0.10 0.10 0.10 11.85%
Adjusted Per Share Value based on latest NOSH - 127,000
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 27.19 13.38 21.03 10.72 27.06 11.94 24.24 3.89%
EPS 3.19 1.46 1.39 0.32 1.47 0.32 1.54 27.44%
DPS 1.50 1.50 0.00 0.00 0.50 0.00 1.00 14.45%
NAPS 0.14 0.13 0.12 0.11 0.10 0.10 0.10 11.85%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 -
Price 0.39 0.405 0.405 0.405 0.405 0.41 0.41 -
P/RPS 1.43 3.03 1.93 3.78 1.50 3.43 1.69 -5.41%
P/EPS 12.24 27.70 29.04 128.27 27.49 129.53 26.59 -22.76%
EY 8.17 3.61 3.44 0.78 3.64 0.77 3.76 29.49%
DY 3.85 3.70 0.00 0.00 1.23 0.00 2.44 16.40%
P/NAPS 2.79 3.12 3.38 3.68 4.05 4.10 4.10 -12.03%
Price Multiplier on Announcement Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 28/02/23 29/08/22 21/02/22 21/09/21 22/02/21 24/08/20 27/02/20 -
Price 0.39 0.405 0.405 0.405 0.00 0.41 0.41 -
P/RPS 1.43 3.03 1.93 3.78 0.00 3.43 1.69 -5.41%
P/EPS 12.24 27.70 29.04 128.27 0.00 129.53 26.59 -22.76%
EY 8.17 3.61 3.44 0.78 0.00 0.77 3.76 29.49%
DY 3.85 3.70 0.00 0.00 0.00 0.00 2.44 16.40%
P/NAPS 2.79 3.12 3.38 3.68 0.00 4.10 4.10 -12.03%

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