[SLIC] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[SLIC] SL INNOVATION CAPITAL BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -5.29%
YoY- -53.75%
Quarter Report
Latest QR
Upcoming QR
SLIC's Result
SLIC's Financial Summary
View:
Show?
TTM Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 36,278 34,531 30,083 26,710 32,817 65,145 63,195 -16.88%
PBT 6,037 5,485 3,833 1,982 2,865 5,662 5,417 3.67%
Tax -1,643 -1,438 -606 -211 -995 -1,833 -1,940 -5.38%
NP 4,394 4,047 3,227 1,771 1,870 3,829 3,477 8.11%
-
NP to SH 4,394 4,047 3,227 1,771 1,870 3,829 3,477 8.11%
-
Tax Rate 27.22% 26.22% 15.81% 10.65% 34.73% 32.37% 35.81% -
Total Cost 31,884 30,484 26,856 24,939 30,947 61,316 59,718 -18.87%
-
Net Worth 17,780 17,780 16,509 15,239 13,969 12,663 12,562 12.27%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div 3,810 1,905 1,905 - 635 3,173 2,540 14.47%
Div Payout % 86.71% 47.07% 59.03% - 33.96% 82.87% 73.05% -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 17,780 17,780 16,509 15,239 13,969 12,663 12,562 12.27%
NOSH 127,000 127,000 127,000 127,000 127,000 127,000 127,000 0.00%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 12.11% 11.72% 10.73% 6.63% 5.70% 5.88% 5.50% -
ROE 24.71% 22.76% 19.55% 11.62% 13.39% 30.24% 27.68% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 28.57 27.19 23.69 21.03 25.84 51.44 50.30 -17.18%
EPS 3.46 3.19 2.54 1.39 1.47 3.02 2.77 7.69%
DPS 3.00 1.50 1.50 0.00 0.50 2.50 2.00 14.47%
NAPS 0.14 0.14 0.13 0.12 0.11 0.10 0.10 11.86%
Adjusted Per Share Value based on latest NOSH - 127,000
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 28.57 27.19 23.69 21.03 25.84 51.44 50.30 -17.18%
EPS 3.46 3.19 2.54 1.39 1.47 3.02 2.77 7.69%
DPS 3.00 1.50 1.50 0.00 0.50 2.50 2.00 14.47%
NAPS 0.14 0.14 0.13 0.12 0.11 0.10 0.10 11.86%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 -
Price 0.685 0.39 0.405 0.405 0.405 0.405 0.41 -
P/RPS 2.40 1.43 1.71 1.93 1.57 0.79 0.82 43.04%
P/EPS 19.80 12.24 15.94 29.04 27.51 13.39 14.81 10.16%
EY 5.05 8.17 6.27 3.44 3.64 7.47 6.75 -9.21%
DY 4.38 3.85 3.70 0.00 1.23 6.17 4.88 -3.53%
P/NAPS 4.89 2.79 3.12 3.38 3.68 4.05 4.10 6.04%
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 29/08/23 28/02/23 29/08/22 21/02/22 21/09/21 22/02/21 24/08/20 -
Price 0.67 0.39 0.405 0.405 0.405 0.00 0.41 -
P/RPS 2.35 1.43 1.71 1.93 1.57 0.00 0.82 42.04%
P/EPS 19.37 12.24 15.94 29.04 27.51 0.00 14.81 9.35%
EY 5.16 8.17 6.27 3.44 3.64 0.00 6.75 -8.56%
DY 4.48 3.85 3.70 0.00 1.23 0.00 4.88 -2.81%
P/NAPS 4.79 2.79 3.12 3.38 3.68 0.00 4.10 5.32%

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