[SLIC] YoY 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- -72.7%
YoY- -0.25%
Quarter Report
Latest QR
Upcoming QR
SLIC's Result
SLIC's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 23,908 18,740 16,993 13,620 15,169 14,031 14,064 9.23%
PBT 4,162 3,022 2,470 619 626 1,403 871 29.75%
Tax -1,090 -818 -613 -218 -224 -315 -342 21.28%
NP 3,072 2,204 1,857 401 402 1,088 529 34.03%
-
NP to SH 3,072 2,204 1,857 401 402 1,088 529 34.03%
-
Tax Rate 26.19% 27.07% 24.82% 35.22% 35.78% 22.45% 39.27% -
Total Cost 20,836 16,536 15,136 13,219 14,767 12,943 13,535 7.44%
-
Net Worth 20,319 17,780 16,509 13,969 12,700 12,700 10,725 11.22%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - 3,810 1,905 - - 1,270 1,191 -
Div Payout % - 172.87% 102.58% - - 116.73% 225.27% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 20,319 17,780 16,509 13,969 12,700 12,700 10,725 11.22%
NOSH 127,000 127,000 127,000 127,000 127,000 127,000 127,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 12.85% 11.76% 10.93% 2.94% 2.65% 7.75% 3.76% -
ROE 15.12% 12.40% 11.25% 2.87% 3.17% 8.57% 4.93% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 18.83 14.76 13.38 10.72 11.94 11.05 11.80 8.09%
EPS 2.42 1.74 1.46 0.32 0.32 0.86 0.44 32.82%
DPS 0.00 3.00 1.50 0.00 0.00 1.00 1.00 -
NAPS 0.16 0.14 0.13 0.11 0.10 0.10 0.09 10.05%
Adjusted Per Share Value based on latest NOSH - 127,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 18.83 14.76 13.38 10.72 11.94 11.05 11.07 9.24%
EPS 2.42 1.74 1.46 0.32 0.32 0.86 0.42 33.85%
DPS 0.00 3.00 1.50 0.00 0.00 1.00 0.94 -
NAPS 0.16 0.14 0.13 0.11 0.10 0.10 0.0844 11.23%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.67 0.685 0.405 0.405 0.41 0.42 0.35 -
P/RPS 3.56 4.64 3.03 3.78 3.43 3.80 2.97 3.06%
P/EPS 27.70 39.47 27.70 128.27 129.53 49.03 78.84 -15.98%
EY 3.61 2.53 3.61 0.78 0.77 2.04 1.27 19.00%
DY 0.00 4.38 3.70 0.00 0.00 2.38 2.86 -
P/NAPS 4.19 4.89 3.12 3.68 4.10 4.20 3.89 1.24%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 29/08/23 29/08/22 21/09/21 24/08/20 28/08/19 24/08/18 -
Price 0.67 0.67 0.405 0.405 0.41 0.41 0.42 -
P/RPS 3.56 4.54 3.03 3.78 3.43 3.71 3.56 0.00%
P/EPS 27.70 38.61 27.70 128.27 129.53 47.86 94.61 -18.49%
EY 3.61 2.59 3.61 0.78 0.77 2.09 1.06 22.63%
DY 0.00 4.48 3.70 0.00 0.00 2.44 2.38 -
P/NAPS 4.19 4.79 3.12 3.68 4.10 4.10 4.67 -1.78%

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