[SUPERLN] QoQ Cumulative Quarter Result on 2022-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 108,448 84,014 58,368 29,767 92,054 66,416 42,426 87.27% QoQ % 29.08% 43.94% 96.08% -67.66% 38.60% 56.55% - Horiz. % 255.62% 198.02% 137.58% 70.16% 216.98% 156.55% 100.00%
PBT 4,200 2,705 2,001 1,346 7,404 6,297 4,021 2.95% QoQ % 55.27% 35.18% 48.66% -81.82% 17.58% 56.60% - Horiz. % 104.45% 67.27% 49.76% 33.47% 184.13% 156.60% 100.00%
Tax -1,924 -1,037 -952 -459 -1,194 -972 -629 111.15% QoQ % -85.54% -8.93% -107.41% 61.56% -22.84% -54.53% - Horiz. % 305.88% 164.86% 151.35% 72.97% 189.83% 154.53% 100.00%
NP 2,276 1,668 1,049 887 6,210 5,325 3,392 -23.41% QoQ % 36.45% 59.01% 18.26% -85.72% 16.62% 56.99% - Horiz. % 67.10% 49.17% 30.93% 26.15% 183.08% 156.99% 100.00%
NP to SH 2,276 1,668 1,049 887 6,210 5,325 3,392 -23.41% QoQ % 36.45% 59.01% 18.26% -85.72% 16.62% 56.99% - Horiz. % 67.10% 49.17% 30.93% 26.15% 183.08% 156.99% 100.00%
Tax Rate 45.81 % 38.34 % 47.58 % 34.10 % 16.13 % 15.44 % 15.64 % 105.12% QoQ % 19.48% -19.42% 39.53% 111.41% 4.47% -1.28% - Horiz. % 292.90% 245.14% 304.22% 218.03% 103.13% 98.72% 100.00%
Total Cost 106,172 82,346 57,319 28,880 85,844 61,091 39,034 95.21% QoQ % 28.93% 43.66% 98.47% -66.36% 40.52% 56.51% - Horiz. % 272.00% 210.96% 146.84% 73.99% 219.92% 156.51% 100.00%
Net Worth 144,753 142,135 145,198 143,960 142,786 140,627 138,373 3.06% QoQ % 1.84% -2.11% 0.86% 0.82% 1.53% 1.63% - Horiz. % 104.61% 102.72% 104.93% 104.04% 103.19% 101.63% 100.00%
Dividend 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 1,269 1,269 1,269 - 2,380 2,380 1,190 4.41% QoQ % -0.00% 0.00% 0.00% 0.00% 0.00% 100.00% - Horiz. % 106.67% 106.67% 106.67% 0.00% 200.00% 200.00% 100.00%
Div Payout % 55.79 % 76.13 % 121.05 % - % 38.34 % 44.71 % 35.09 % 36.34% QoQ % -26.72% -37.11% 0.00% 0.00% -14.25% 27.42% - Horiz. % 158.99% 216.96% 344.97% 0.00% 109.26% 127.42% 100.00%
Equity 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 144,753 142,135 145,198 143,960 142,786 140,627 138,373 3.06% QoQ % 1.84% -2.11% 0.86% 0.82% 1.53% 1.63% - Horiz. % 104.61% 102.72% 104.93% 104.04% 103.19% 101.63% 100.00%
NOSH 158,721 158,722 158,722 158,722 158,722 158,722 158,722 -0.00% QoQ % -0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 2.10 % 1.99 % 1.80 % 2.98 % 6.75 % 8.02 % 8.00 % -59.10% QoQ % 5.53% 10.56% -39.60% -55.85% -15.84% 0.25% - Horiz. % 26.25% 24.88% 22.50% 37.25% 84.38% 100.25% 100.00%
ROE 1.57 % 1.17 % 0.72 % 0.62 % 4.35 % 3.79 % 2.45 % -25.73% QoQ % 34.19% 62.50% 16.13% -85.75% 14.78% 54.69% - Horiz. % 64.08% 47.76% 29.39% 25.31% 177.55% 154.69% 100.00%
Per Share 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 68.33 52.93 36.77 18.75 58.00 41.84 26.73 87.28% QoQ % 29.10% 43.95% 96.11% -67.67% 38.62% 56.53% - Horiz. % 255.63% 198.02% 137.56% 70.15% 216.98% 156.53% 100.00%
EPS 1.43 1.05 0.66 0.56 3.91 3.35 2.14 -23.62% QoQ % 36.19% 59.09% 17.86% -85.68% 16.72% 56.54% - Horiz. % 66.82% 49.07% 30.84% 26.17% 182.71% 156.54% 100.00%
DPS 0.80 0.80 0.80 0.00 1.50 1.50 0.75 4.41% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% - Horiz. % 106.67% 106.67% 106.67% 0.00% 200.00% 200.00% 100.00%
NAPS 0.9120 0.8955 0.9148 0.9070 0.8996 0.8860 0.8718 3.06% QoQ % 1.84% -2.11% 0.86% 0.82% 1.53% 1.63% - Horiz. % 104.61% 102.72% 104.93% 104.04% 103.19% 101.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,000 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 67.78 52.51 36.48 18.60 57.53 41.51 26.52 87.25% QoQ % 29.08% 43.94% 96.13% -67.67% 38.59% 56.52% - Horiz. % 255.58% 198.00% 137.56% 70.14% 216.93% 156.52% 100.00%
EPS 1.42 1.04 0.66 0.55 3.88 3.33 2.12 -23.50% QoQ % 36.54% 57.58% 20.00% -85.82% 16.52% 57.08% - Horiz. % 66.98% 49.06% 31.13% 25.94% 183.02% 157.08% 100.00%
DPS 0.79 0.79 0.79 0.00 1.49 1.49 0.74 4.47% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 101.35% - Horiz. % 106.76% 106.76% 106.76% 0.00% 201.35% 201.35% 100.00%
NAPS 0.9047 0.8883 0.9075 0.8998 0.8924 0.8789 0.8648 3.06% QoQ % 1.85% -2.12% 0.86% 0.83% 1.54% 1.63% - Horiz. % 104.61% 102.72% 104.94% 104.05% 103.19% 101.63% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.6550 0.6300 0.6550 0.6700 0.7250 0.7900 0.8950 -
P/RPS 0.96 1.19 1.78 3.57 1.25 1.89 3.35 -56.63% QoQ % -19.33% -33.15% -50.14% 185.60% -33.86% -43.58% - Horiz. % 28.66% 35.52% 53.13% 106.57% 37.31% 56.42% 100.00%
P/EPS 45.68 59.95 99.11 119.89 18.53 23.55 41.88 5.98% QoQ % -23.80% -39.51% -17.33% 547.00% -21.32% -43.77% - Horiz. % 109.07% 143.15% 236.65% 286.27% 44.25% 56.23% 100.00%
EY 2.19 1.67 1.01 0.83 5.40 4.25 2.39 -5.67% QoQ % 31.14% 65.35% 21.69% -84.63% 27.06% 77.82% - Horiz. % 91.63% 69.87% 42.26% 34.73% 225.94% 177.82% 100.00%
DY 1.22 1.27 1.22 0.00 2.07 1.90 0.84 28.34% QoQ % -3.94% 4.10% 0.00% 0.00% 8.95% 126.19% - Horiz. % 145.24% 151.19% 145.24% 0.00% 246.43% 226.19% 100.00%
P/NAPS 0.72 0.70 0.72 0.74 0.81 0.89 1.03 -21.29% QoQ % 2.86% -2.78% -2.70% -8.64% -8.99% -13.59% - Horiz. % 69.90% 67.96% 69.90% 71.84% 78.64% 86.41% 100.00%
Price Multiplier on Announcement Date 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 30/06/23 16/03/23 02/12/22 21/09/22 - 16/03/22 21/12/21 -
Price 0.6500 0.6150 0.6500 0.6650 0.6900 0.7050 0.7700 -
P/RPS 0.95 1.16 1.77 3.55 1.19 1.68 2.88 -52.36% QoQ % -18.10% -34.46% -50.14% 198.32% -29.17% -41.67% - Horiz. % 32.99% 40.28% 61.46% 123.26% 41.32% 58.33% 100.00%
P/EPS 45.33 58.52 98.35 119.00 17.64 21.01 36.03 16.59% QoQ % -22.54% -40.50% -17.35% 574.60% -16.04% -41.69% - Horiz. % 125.81% 162.42% 272.97% 330.28% 48.96% 58.31% 100.00%
EY 2.21 1.71 1.02 0.84 5.67 4.76 2.78 -14.22% QoQ % 29.24% 67.65% 21.43% -85.19% 19.12% 71.22% - Horiz. % 79.50% 61.51% 36.69% 30.22% 203.96% 171.22% 100.00%
DY 1.23 1.30 1.23 0.00 2.17 2.13 0.97 17.20% QoQ % -5.38% 5.69% 0.00% 0.00% 1.88% 119.59% - Horiz. % 126.80% 134.02% 126.80% 0.00% 223.71% 219.59% 100.00%
P/NAPS 0.71 0.69 0.71 0.73 0.77 0.80 0.88 -13.37% QoQ % 2.90% -2.82% -2.74% -5.19% -3.75% -9.09% - Horiz. % 80.68% 78.41% 80.68% 82.95% 87.50% 90.91% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SHB FY2023 QTR1.pdf 
