[SLIC] YoY 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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 50,399 34,531 26,710 65,145 62,090 31,311 9.98%
PBT 5,675 5,485 1,982 5,662 5,662 2,872 14.58%
Tax -1,457 -1,438 -211 -1,833 -2,058 -1,226 3.51%
NP 4,218 4,047 1,771 3,829 3,604 1,646 20.69%
-
NP to SH 4,218 4,047 1,771 3,829 3,604 1,646 20.69%
-
Tax Rate 25.67% 26.22% 10.65% 32.37% 36.35% 42.69% -
Total Cost 46,181 30,484 24,939 61,316 58,486 29,665 9.25%
-
Net Worth 17,780 17,780 15,239 12,663 12,608 11,430 9.23%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 3,810 1,905 - 3,173 3,722 1,191 26.16%
Div Payout % 90.33% 47.07% - 82.87% 103.29% 72.40% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 17,780 17,780 15,239 12,663 12,608 11,430 9.23%
NOSH 127,000 127,000 127,000 127,000 127,000 127,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 8.37% 11.72% 6.63% 5.88% 5.80% 5.26% -
ROE 23.72% 22.76% 11.62% 30.24% 28.58% 14.40% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 39.68 27.19 21.03 51.44 49.24 24.65 9.98%
EPS 3.32 3.19 1.39 3.02 2.86 1.30 20.61%
DPS 3.00 1.50 0.00 2.50 2.95 0.94 26.10%
NAPS 0.14 0.14 0.12 0.10 0.10 0.09 9.23%
Adjusted Per Share Value based on latest NOSH - 127,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 39.68 27.19 21.03 51.44 49.24 24.65 9.98%
EPS 3.32 3.19 1.39 3.02 2.86 1.30 20.61%
DPS 3.00 1.50 0.00 2.50 2.95 0.94 26.10%
NAPS 0.14 0.14 0.12 0.10 0.10 0.09 9.23%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 -
Price 0.67 0.39 0.405 0.405 0.41 0.42 -
P/RPS 1.69 1.43 1.93 0.79 0.83 1.70 -0.11%
P/EPS 20.17 12.24 29.04 13.39 14.34 32.41 -9.04%
EY 4.96 8.17 3.44 7.47 6.97 3.09 9.92%
DY 4.48 3.85 0.00 6.17 7.20 2.23 14.96%
P/NAPS 4.79 2.79 3.38 4.05 4.10 4.67 0.50%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 28/02/24 28/02/23 21/02/22 22/02/21 27/02/20 27/02/19 -
Price 0.67 0.39 0.405 0.00 0.41 0.42 -
P/RPS 1.69 1.43 1.93 0.00 0.83 1.70 -0.11%
P/EPS 20.17 12.24 29.04 0.00 14.34 32.41 -9.04%
EY 4.96 8.17 3.44 0.00 6.97 3.09 9.92%
DY 4.48 3.85 0.00 0.00 7.20 2.23 14.96%
P/NAPS 4.79 2.79 3.38 0.00 4.10 4.67 0.50%

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