[SUPERLN] QoQ Quarter Result on 2013-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 14,578 14,539 15,877 14,163 15,202 14,394 16,200 -6.77% QoQ % 0.27% -8.43% 12.10% -6.83% 5.61% -11.15% - Horiz. % 89.99% 89.75% 98.01% 87.43% 93.84% 88.85% 100.00%
PBT 1,481 1,907 2,830 212 1,440 93 1,884 -14.79% QoQ % -22.34% -32.61% 1,234.91% -85.28% 1,448.39% -95.06% - Horiz. % 78.61% 101.22% 150.21% 11.25% 76.43% 4.94% 100.00%
Tax -219 -272 -967 824 -348 259 -363 -28.54% QoQ % 19.49% 71.87% -217.35% 336.78% -234.36% 171.35% - Horiz. % 60.33% 74.93% 266.39% -227.00% 95.87% -71.35% 100.00%
NP 1,262 1,635 1,863 1,036 1,092 352 1,521 -11.67% QoQ % -22.81% -12.24% 79.83% -5.13% 210.23% -76.86% - Horiz. % 82.97% 107.50% 122.49% 68.11% 71.79% 23.14% 100.00%
NP to SH 1,262 1,635 1,863 1,036 1,092 352 1,618 -15.23% QoQ % -22.81% -12.24% 79.83% -5.13% 210.23% -78.24% - Horiz. % 78.00% 101.05% 115.14% 64.03% 67.49% 21.76% 100.00%
Tax Rate 14.79 % 14.26 % 34.17 % -388.68 % 24.17 % -278.49 % 19.27 % -16.13% QoQ % 3.72% -58.27% 108.79% -1,708.11% 108.68% -1,545.20% - Horiz. % 76.75% 74.00% 177.32% -2,017.02% 125.43% -1,445.20% 100.00%
Total Cost 13,316 12,904 14,014 13,127 14,110 14,042 14,679 -6.27% QoQ % 3.19% -7.92% 6.76% -6.97% 0.48% -4.34% - Horiz. % 90.71% 87.91% 95.47% 89.43% 96.12% 95.66% 100.00%
Net Worth 61,555 59,258 57,753 55,271 53,885 53,621 53,237 10.13% QoQ % 3.88% 2.61% 4.49% 2.57% 0.49% 0.72% - Horiz. % 115.62% 111.31% 108.48% 103.82% 101.22% 100.72% 100.00%
Dividend 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - 996 1,399 - - - - - QoQ % 0.00% -28.75% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 71.25% 100.00% - - - -
Div Payout % - % 60.98 % 75.11 % - % - % - % - % - QoQ % 0.00% -18.81% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 81.19% 100.00% - - - -
Equity 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 61,555 59,258 57,753 55,271 53,885 53,621 53,237 10.13% QoQ % 3.88% 2.61% 4.49% 2.57% 0.49% 0.72% - Horiz. % 115.62% 111.31% 108.48% 103.82% 101.22% 100.72% 100.00%
NOSH 83,026 79,756 79,957 79,083 78,561 78,222 78,164 4.09% QoQ % 4.10% -0.25% 1.10% 0.67% 0.43% 0.07% - Horiz. % 106.22% 102.04% 102.29% 101.18% 100.51% 100.07% 100.00%
Ratio Analysis 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 8.66 % 11.25 % 11.73 % 7.31 % 7.18 % 2.45 % 9.39 % -5.24% QoQ % -23.02% -4.09% 60.47% 1.81% 193.06% -73.91% - Horiz. % 92.23% 119.81% 124.92% 77.85% 76.46% 26.09% 100.00%
ROE 2.05 % 2.76 % 3.23 % 1.87 % 2.03 % 0.66 % 3.04 % -23.05% QoQ % -25.72% -14.55% 72.73% -7.88% 207.58% -78.29% - Horiz. % 67.43% 90.79% 106.25% 61.51% 66.78% 21.71% 100.00%
Per Share 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 17.56 18.23 19.86 17.91 19.35 18.40 20.73 -10.45% QoQ % -3.68% -8.21% 10.89% -7.44% 5.16% -11.24% - Horiz. % 84.71% 87.94% 95.80% 86.40% 93.34% 88.76% 100.00%
EPS 1.52 2.05 2.33 1.31 1.39 0.45 2.07 -18.56% QoQ % -25.85% -12.02% 77.86% -5.76% 208.89% -78.26% - Horiz. % 73.43% 99.03% 112.56% 63.29% 67.15% 21.74% 100.00%
DPS 0.00 1.25 1.75 0.00 0.00 0.00 0.00 - QoQ % 0.00% -28.57% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 71.43% 100.00% - - - -
NAPS 0.7414 0.7430 0.7223 0.6989 0.6859 0.6855 0.6811 5.80% QoQ % -0.22% 2.87% 3.35% 1.90% 0.06% 0.65% - Horiz. % 108.85% 109.09% 106.05% 102.61% 100.70% 100.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,000 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 9.11 9.09 9.92 8.85 9.50 9.00 10.13 -6.81% QoQ % 0.22% -8.37% 12.09% -6.84% 5.56% -11.15% - Horiz. % 89.93% 89.73% 97.93% 87.36% 93.78% 88.85% 100.00%
EPS 0.79 1.02 1.16 0.65 0.68 0.22 1.01 -15.07% QoQ % -22.55% -12.07% 78.46% -4.41% 209.09% -78.22% - Horiz. % 78.22% 100.99% 114.85% 64.36% 67.33% 21.78% 100.00%
DPS 0.00 0.62 0.87 0.00 0.00 0.00 0.00 - QoQ % 0.00% -28.74% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 71.26% 100.00% - - - -
NAPS 0.3847 0.3704 0.3610 0.3454 0.3368 0.3351 0.3327 10.14% QoQ % 3.86% 2.60% 4.52% 2.55% 0.51% 0.72% - Horiz. % 115.63% 111.33% 108.51% 103.82% 101.23% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.5800 0.4800 0.3650 0.3500 0.3800 0.4400 0.3900 -
P/RPS 3.30 2.63 1.84 1.95 1.96 2.39 1.88 45.36% QoQ % 25.48% 42.93% -5.64% -0.51% -17.99% 27.13% - Horiz. % 175.53% 139.89% 97.87% 103.72% 104.26% 127.13% 100.00%
P/EPS 38.16 23.41 15.67 26.72 27.34 97.78 18.84 59.88% QoQ % 63.01% 49.39% -41.35% -2.27% -72.04% 419.00% - Horiz. % 202.55% 124.26% 83.17% 141.83% 145.12% 519.00% 100.00%
EY 2.62 4.27 6.38 3.74 3.66 1.02 5.31 -37.48% QoQ % -38.64% -33.07% 70.59% 2.19% 258.82% -80.79% - Horiz. % 49.34% 80.41% 120.15% 70.43% 68.93% 19.21% 100.00%
DY 0.00 2.60 4.79 0.00 0.00 0.00 0.00 - QoQ % 0.00% -45.72% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 54.28% 100.00% - - - -
P/NAPS 0.78 0.65 0.51 0.50 0.55 0.64 0.57 23.19% QoQ % 20.00% 27.45% 2.00% -9.09% -14.06% 12.28% - Horiz. % 136.84% 114.04% 89.47% 87.72% 96.49% 112.28% 100.00%
Price Multiplier on Announcement Date 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 20/03/14 20/12/13 18/09/13 28/06/13 15/03/13 11/12/12 21/09/12 -
Price 0.7000 0.4700 0.3800 0.3450 0.3800 0.2700 0.3600 -
P/RPS 3.99 2.58 1.91 1.93 1.96 1.47 1.74 73.63% QoQ % 54.65% 35.08% -1.04% -1.53% 33.33% -15.52% - Horiz. % 229.31% 148.28% 109.77% 110.92% 112.64% 84.48% 100.00%
P/EPS 46.05 22.93 16.31 26.34 27.34 60.00 17.39 91.07% QoQ % 100.83% 40.59% -38.08% -3.66% -54.43% 245.03% - Horiz. % 264.81% 131.86% 93.79% 151.47% 157.22% 345.03% 100.00%
EY 2.17 4.36 6.13 3.80 3.66 1.67 5.75 -47.68% QoQ % -50.23% -28.87% 61.32% 3.83% 119.16% -70.96% - Horiz. % 37.74% 75.83% 106.61% 66.09% 63.65% 29.04% 100.00%
DY 0.00 2.66 4.61 0.00 0.00 0.00 0.00 - QoQ % 0.00% -42.30% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 57.70% 100.00% - - - -
P/NAPS 0.94 0.63 0.53 0.49 0.55 0.39 0.53 46.37% QoQ % 49.21% 18.87% 8.16% -10.91% 41.03% -26.42% - Horiz. % 177.36% 118.87% 100.00% 92.45% 103.77% 73.58% 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
SHB13Q4result_30Apr2013.pdf 
