[SUPERLN] QoQ Quarter Result on 2014-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 19,320 17,109 17,208 16,792 14,578 14,539 15,877 13.94% QoQ % 12.92% -0.58% 2.48% 15.19% 0.27% -8.43% - Horiz. % 121.69% 107.76% 108.38% 105.76% 91.82% 91.57% 100.00%
PBT 3,902 2,965 1,535 1,254 1,481 1,907 2,830 23.81% QoQ % 31.60% 93.16% 22.41% -15.33% -22.34% -32.61% - Horiz. % 137.88% 104.77% 54.24% 44.31% 52.33% 67.39% 100.00%
Tax -963 -884 -415 -162 -219 -272 -967 -0.28% QoQ % -8.94% -113.01% -156.17% 26.03% 19.49% 71.87% - Horiz. % 99.59% 91.42% 42.92% 16.75% 22.65% 28.13% 100.00%
NP 2,939 2,081 1,120 1,092 1,262 1,635 1,863 35.40% QoQ % 41.23% 85.80% 2.56% -13.47% -22.81% -12.24% - Horiz. % 157.76% 111.70% 60.12% 58.62% 67.74% 87.76% 100.00%
NP to SH 2,939 2,081 1,120 1,092 1,262 1,635 1,863 35.40% QoQ % 41.23% 85.80% 2.56% -13.47% -22.81% -12.24% - Horiz. % 157.76% 111.70% 60.12% 58.62% 67.74% 87.76% 100.00%
Tax Rate 24.68 % 29.81 % 27.04 % 12.92 % 14.79 % 14.26 % 34.17 % -19.45% QoQ % -17.21% 10.24% 109.29% -12.64% 3.72% -58.27% - Horiz. % 72.23% 87.24% 79.13% 37.81% 43.28% 41.73% 100.00%
Total Cost 16,381 15,028 16,088 15,700 13,316 12,904 14,014 10.93% QoQ % 9.00% -6.59% 2.47% 17.90% 3.19% -7.92% - Horiz. % 116.89% 107.24% 114.80% 112.03% 95.02% 92.08% 100.00%
Net Worth 63,561 62,207 60,130 59,207 61,555 59,258 57,753 6.58% QoQ % 2.18% 3.45% 1.56% -3.82% 3.88% 2.61% - Horiz. % 110.06% 107.71% 104.12% 102.52% 106.58% 102.61% 100.00%
Dividend 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - 4,765 1,588 - - 996 1,399 - QoQ % 0.00% 199.98% 0.00% 0.00% 0.00% -28.75% - Horiz. % 0.00% 340.59% 113.54% 0.00% 0.00% 71.25% 100.00%
Div Payout % - % 229.01 % 141.84 % - % - % 60.98 % 75.11 % - QoQ % 0.00% 61.46% 0.00% 0.00% 0.00% -18.81% - Horiz. % 0.00% 304.90% 188.84% 0.00% 0.00% 81.19% 100.00%
Equity 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 63,561 62,207 60,130 59,207 61,555 59,258 57,753 6.58% QoQ % 2.18% 3.45% 1.56% -3.82% 3.88% 2.61% - Horiz. % 110.06% 107.71% 104.12% 102.52% 106.58% 102.61% 100.00%
NOSH 79,432 79,427 79,432 79,708 83,026 79,756 79,957 -0.44% QoQ % 0.01% -0.01% -0.35% -4.00% 4.10% -0.25% - Horiz. % 99.34% 99.34% 99.34% 99.69% 103.84% 99.75% 100.00%
Ratio Analysis 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 15.21 % 12.16 % 6.51 % 6.50 % 8.66 % 11.25 % 11.73 % 18.85% QoQ % 25.08% 86.79% 0.15% -24.94% -23.02% -4.09% - Horiz. % 129.67% 103.67% 55.50% 55.41% 73.83% 95.91% 100.00%
ROE 4.62 % 3.35 % 1.86 % 1.84 % 2.05 % 2.76 % 3.23 % 26.87% QoQ % 37.91% 80.11% 1.09% -10.24% -25.72% -14.55% - Horiz. % 143.03% 103.72% 57.59% 56.97% 63.47% 85.45% 100.00%
Per Share 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 24.32 21.54 21.66 21.07 17.56 18.23 19.86 14.42% QoQ % 12.91% -0.55% 2.80% 19.99% -3.68% -8.21% - Horiz. % 122.46% 108.46% 109.06% 106.09% 88.42% 91.79% 100.00%
EPS 3.70 2.62 1.41 1.37 1.52 2.05 2.33 36.00% QoQ % 41.22% 85.82% 2.92% -9.87% -25.85% -12.02% - Horiz. % 158.80% 112.45% 60.52% 58.80% 65.24% 87.98% 100.00%
DPS 0.00 6.00 2.00 0.00 0.00 1.25 1.75 - QoQ % 0.00% 200.00% 0.00% 0.00% 0.00% -28.57% - Horiz. % 0.00% 342.86% 114.29% 0.00% 0.00% 71.43% 100.00%
NAPS 0.8002 0.7832 0.7570 0.7428 0.7414 0.7430 0.7223 7.05% QoQ % 2.17% 3.46% 1.91% 0.19% -0.22% 2.87% - Horiz. % 110.78% 108.43% 104.80% 102.84% 102.64% 102.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,000 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 12.08 10.69 10.76 10.50 9.11 9.09 9.92 13.99% QoQ % 13.00% -0.65% 2.48% 15.26% 0.22% -8.37% - Horiz. % 121.77% 107.76% 108.47% 105.85% 91.83% 91.63% 100.00%
EPS 1.84 1.30 0.70 0.68 0.79 1.02 1.16 35.90% QoQ % 41.54% 85.71% 2.94% -13.92% -22.55% -12.07% - Horiz. % 158.62% 112.07% 60.34% 58.62% 68.10% 87.93% 100.00%
DPS 0.00 2.98 0.99 0.00 0.00 0.62 0.87 - QoQ % 0.00% 201.01% 0.00% 0.00% 0.00% -28.74% - Horiz. % 0.00% 342.53% 113.79% 0.00% 0.00% 71.26% 100.00%
NAPS 0.3973 0.3888 0.3758 0.3700 0.3847 0.3704 0.3610 6.58% QoQ % 2.19% 3.46% 1.57% -3.82% 3.86% 2.60% - Horiz. % 110.06% 107.70% 104.10% 102.49% 106.57% 102.60% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.7300 0.6800 0.6700 0.6400 0.5800 0.4800 0.3650 -
P/RPS 3.00 3.16 3.09 3.04 3.30 2.63 1.84 38.40% QoQ % -5.06% 2.27% 1.64% -7.88% 25.48% 42.93% - Horiz. % 163.04% 171.74% 167.93% 165.22% 179.35% 142.93% 100.00%
P/EPS 19.73 25.95 47.52 46.72 38.16 23.41 15.67 16.55% QoQ % -23.97% -45.39% 1.71% 22.43% 63.01% 49.39% - Horiz. % 125.91% 165.60% 303.25% 298.15% 243.52% 149.39% 100.00%
EY 5.07 3.85 2.10 2.14 2.62 4.27 6.38 -14.17% QoQ % 31.69% 83.33% -1.87% -18.32% -38.64% -33.07% - Horiz. % 79.47% 60.34% 32.92% 33.54% 41.07% 66.93% 100.00%
DY 0.00 8.82 2.99 0.00 0.00 2.60 4.79 - QoQ % 0.00% 194.98% 0.00% 0.00% 0.00% -45.72% - Horiz. % 0.00% 184.13% 62.42% 0.00% 0.00% 54.28% 100.00%
P/NAPS 0.91 0.87 0.89 0.86 0.78 0.65 0.51 46.96% QoQ % 4.60% -2.25% 3.49% 10.26% 20.00% 27.45% - Horiz. % 178.43% 170.59% 174.51% 168.63% 152.94% 127.45% 100.00%
Price Multiplier on Announcement Date 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 12/03/15 19/12/14 18/09/14 26/06/14 20/03/14 20/12/13 18/09/13 -
Price 0.8000 0.6500 0.6800 0.6800 0.7000 0.4700 0.3800 -
P/RPS 3.29 3.02 3.14 3.23 3.99 2.58 1.91 43.55% QoQ % 8.94% -3.82% -2.79% -19.05% 54.65% 35.08% - Horiz. % 172.25% 158.12% 164.40% 169.11% 208.90% 135.08% 100.00%
P/EPS 21.62 24.81 48.23 49.64 46.05 22.93 16.31 20.61% QoQ % -12.86% -48.56% -2.84% 7.80% 100.83% 40.59% - Horiz. % 132.56% 152.12% 295.71% 304.35% 282.34% 140.59% 100.00%
EY 4.63 4.03 2.07 2.01 2.17 4.36 6.13 -17.02% QoQ % 14.89% 94.69% 2.99% -7.37% -50.23% -28.87% - Horiz. % 75.53% 65.74% 33.77% 32.79% 35.40% 71.13% 100.00%
DY 0.00 9.23 2.94 0.00 0.00 2.66 4.61 - QoQ % 0.00% 213.95% 0.00% 0.00% 0.00% -42.30% - Horiz. % 0.00% 200.22% 63.77% 0.00% 0.00% 57.70% 100.00%
P/NAPS 1.00 0.83 0.90 0.92 0.94 0.63 0.53 52.52% QoQ % 20.48% -7.78% -2.17% -2.13% 49.21% 18.87% - Horiz. % 188.68% 156.60% 169.81% 173.58% 177.36% 118.87% 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
SHB14Q4result_30Apr2014 doc.pdf 
