[SUPERLN] QoQ Quarter Result on 2021-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 23,989 23,262 19,165 27,734 22,857 22,630 27,406 -8.47% QoQ % 3.13% 21.38% -30.90% 21.34% 1.00% -17.43% - Horiz. % 87.53% 84.88% 69.93% 101.20% 83.40% 82.57% 100.00%
PBT 2,276 1,389 2,632 3,935 3,228 3,368 4,689 -38.16% QoQ % 63.86% -47.23% -33.11% 21.90% -4.16% -28.17% - Horiz. % 48.54% 29.62% 56.13% 83.92% 68.84% 71.83% 100.00%
Tax -343 -331 -298 -775 288 -664 -894 -47.11% QoQ % -3.63% -11.07% 61.55% -369.10% 143.37% 25.73% - Horiz. % 38.37% 37.02% 33.33% 86.69% -32.21% 74.27% 100.00%
NP 1,933 1,058 2,334 3,160 3,516 2,704 3,795 -36.14% QoQ % 82.70% -54.67% -26.14% -10.13% 30.03% -28.75% - Horiz. % 50.94% 27.88% 61.50% 83.27% 92.65% 71.25% 100.00%
NP to SH 1,933 1,058 2,334 3,160 3,516 2,704 3,795 -36.14% QoQ % 82.70% -54.67% -26.14% -10.13% 30.03% -28.75% - Horiz. % 50.94% 27.88% 61.50% 83.27% 92.65% 71.25% 100.00%
Tax Rate 15.07 % 23.83 % 11.32 % 19.70 % -8.92 % 19.71 % 19.07 % -14.49% QoQ % -36.76% 110.51% -42.54% 320.85% -145.26% 3.36% - Horiz. % 79.02% 124.96% 59.36% 103.30% -46.78% 103.36% 100.00%
Total Cost 22,056 22,204 16,831 24,574 19,341 19,926 23,611 -4.43% QoQ % -0.67% 31.92% -31.51% 27.06% -2.94% -15.61% - Horiz. % 93.41% 94.04% 71.28% 104.08% 81.92% 84.39% 100.00%
Net Worth 140,627 138,373 137,786 135,770 134,278 133,120 132,120 4.24% QoQ % 1.63% 0.43% 1.48% 1.11% 0.87% 0.76% - Horiz. % 106.44% 104.73% 104.29% 102.76% 101.63% 100.76% 100.00%
Dividend 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 1,190 - 1,190 - 1,984 1,825 1,190 - QoQ % 0.00% 0.00% 0.00% 0.00% 8.70% 53.33% - Horiz. % 100.00% 0.00% 100.00% 0.00% 166.67% 153.33% 100.00%
Div Payout % 61.58 % - % 51.00 % - % 56.43 % 67.50 % 31.37 % 56.58% QoQ % 0.00% 0.00% 0.00% 0.00% -16.40% 115.17% - Horiz. % 196.30% 0.00% 162.58% 0.00% 179.89% 215.17% 100.00%
Equity 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 140,627 138,373 137,786 135,770 134,278 133,120 132,120 4.24% QoQ % 1.63% 0.43% 1.48% 1.11% 0.87% 0.76% - Horiz. % 106.44% 104.73% 104.29% 102.76% 101.63% 100.76% 100.00%
NOSH 158,722 158,722 158,722 158,722 158,722 158,722 158,722 - 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 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 8.06 % 4.55 % 12.18 % 11.39 % 15.38 % 11.95 % 13.85 % -30.23% QoQ % 77.14% -62.64% 6.94% -25.94% 28.70% -13.72% - Horiz. % 58.19% 32.85% 87.94% 82.24% 111.05% 86.28% 100.00%
ROE 1.37 % 0.76 % 1.69 % 2.33 % 2.62 % 2.03 % 2.87 % -38.84% QoQ % 80.26% -55.03% -27.47% -11.07% 29.06% -29.27% - Horiz. % 47.74% 26.48% 58.89% 81.18% 91.29% 70.73% 100.00%
Per Share 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 15.11 14.66 12.07 17.47 14.40 14.26 17.27 -8.50% QoQ % 3.07% 21.46% -30.91% 21.32% 0.98% -17.43% - Horiz. % 87.49% 84.89% 69.89% 101.16% 83.38% 82.57% 100.00%
EPS 1.22 0.67 1.47 1.99 2.22 1.70 2.39 -36.05% QoQ % 82.09% -54.42% -26.13% -10.36% 30.59% -28.87% - Horiz. % 51.05% 28.03% 61.51% 83.26% 92.89% 71.13% 100.00%
DPS 0.75 0.00 0.75 0.00 1.25 1.15 0.75 - QoQ % 0.00% 0.00% 0.00% 0.00% 8.70% 53.33% - Horiz. % 100.00% 0.00% 100.00% 0.00% 166.67% 153.33% 100.00%
NAPS 0.8860 0.8718 0.8681 0.8554 0.8460 0.8387 0.8324 4.24% QoQ % 1.63% 0.43% 1.48% 1.11% 0.87% 0.76% - Horiz. % 106.44% 104.73% 104.29% 102.76% 101.63% 100.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,000 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 14.99 14.54 11.98 17.33 14.29 14.14 17.13 -8.49% QoQ % 3.09% 21.37% -30.87% 21.27% 1.06% -17.45% - Horiz. % 87.51% 84.88% 69.94% 101.17% 83.42% 82.55% 100.00%
EPS 1.21 0.66 1.46 1.98 2.20 1.69 2.37 -36.04% QoQ % 83.33% -54.79% -26.26% -10.00% 30.18% -28.69% - Horiz. % 51.05% 27.85% 61.60% 83.54% 92.83% 71.31% 100.00%
DPS 0.74 0.00 0.74 0.00 1.24 1.14 0.74 - QoQ % 0.00% 0.00% 0.00% 0.00% 8.77% 54.05% - Horiz. % 100.00% 0.00% 100.00% 0.00% 167.57% 154.05% 100.00%
NAPS 0.8789 0.8648 0.8612 0.8486 0.8392 0.8320 0.8258 4.23% QoQ % 1.63% 0.42% 1.48% 1.12% 0.87% 0.75% - Horiz. % 106.43% 104.72% 104.29% 102.76% 101.62% 100.75% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.7900 0.8950 0.8900 0.9250 0.8150 0.7450 0.6900 -
P/RPS 5.23 6.11 7.37 5.29 5.66 5.23 4.00 19.51% QoQ % -14.40% -17.10% 39.32% -6.54% 8.22% 30.75% - Horiz. % 130.75% 152.75% 184.25% 132.25% 141.50% 130.75% 100.00%
P/EPS 64.87 134.27 60.52 46.46 36.79 43.73 28.86 71.34% QoQ % -51.69% 121.86% 30.26% 26.28% -15.87% 51.52% - Horiz. % 224.77% 465.25% 209.70% 160.98% 127.48% 151.52% 100.00%
EY 1.54 0.74 1.65 2.15 2.72 2.29 3.47 -41.73% QoQ % 108.11% -55.15% -23.26% -20.96% 18.78% -34.01% - Horiz. % 44.38% 21.33% 47.55% 61.96% 78.39% 65.99% 100.00%
DY 0.95 0.00 0.84 0.00 1.53 1.54 1.09 -8.73% QoQ % 0.00% 0.00% 0.00% 0.00% -0.65% 41.28% - Horiz. % 87.16% 0.00% 77.06% 0.00% 140.37% 141.28% 100.00%
P/NAPS 0.89 1.03 1.03 1.08 0.96 0.89 0.83 4.75% QoQ % -13.59% 0.00% -4.63% 12.50% 7.87% 7.23% - Horiz. % 107.23% 124.10% 124.10% 130.12% 115.66% 107.23% 100.00%
Price Multiplier on Announcement Date 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 16/03/22 21/12/21 21/09/21 - 16/03/21 18/12/20 21/09/20 -
Price 0.7050 0.7700 0.9100 0.9100 0.8700 1.0100 0.7650 -
P/RPS 4.66 5.25 7.54 5.21 6.04 7.08 4.43 3.42% QoQ % -11.24% -30.37% 44.72% -13.74% -14.69% 59.82% - Horiz. % 105.19% 118.51% 170.20% 117.61% 136.34% 159.82% 100.00%
P/EPS 57.89 115.52 61.88 45.71 39.27 59.29 32.00 48.31% QoQ % -49.89% 86.68% 35.38% 16.40% -33.77% 85.28% - Horiz. % 180.91% 361.00% 193.38% 142.84% 122.72% 185.28% 100.00%
EY 1.73 0.87 1.62 2.19 2.55 1.69 3.13 -32.58% QoQ % 98.85% -46.30% -26.03% -14.12% 50.89% -46.01% - Horiz. % 55.27% 27.80% 51.76% 69.97% 81.47% 53.99% 100.00%
DY 1.06 0.00 0.82 0.00 1.44 1.14 0.98 5.36% QoQ % 0.00% 0.00% 0.00% 0.00% 26.32% 16.33% - Horiz. % 108.16% 0.00% 83.67% 0.00% 146.94% 116.33% 100.00%
P/NAPS 0.80 0.88 1.05 1.06 1.03 1.20 0.92 -8.87% QoQ % -9.09% -16.19% -0.94% 2.91% -14.17% 30.43% - Horiz. % 86.96% 95.65% 114.13% 115.22% 111.96% 130.43% 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 FY2021 QTR4.pdf 
