[SUPERLN] QoQ Quarter Result on 2015-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 25,625 23,606 22,342 22,357 22,106 20,872 19,320 20.74% QoQ % 8.55% 5.66% -0.07% 1.14% 5.91% 8.03% - Horiz. % 132.63% 122.18% 115.64% 115.72% 114.42% 108.03% 100.00%
PBT 8,047 4,802 5,711 5,850 4,999 4,152 3,902 62.09% QoQ % 67.58% -15.92% -2.38% 17.02% 20.40% 6.41% - Horiz. % 206.23% 123.07% 146.36% 149.92% 128.11% 106.41% 100.00%
Tax -1,992 -1,099 -1,408 -1,052 -1,143 -911 -963 62.42% QoQ % -81.26% 21.95% -33.84% 7.96% -25.47% 5.40% - Horiz. % 206.85% 114.12% 146.21% 109.24% 118.69% 94.60% 100.00%
NP 6,055 3,703 4,303 4,798 3,856 3,241 2,939 61.98% QoQ % 63.52% -13.94% -10.32% 24.43% 18.98% 10.28% - Horiz. % 206.02% 126.00% 146.41% 163.25% 131.20% 110.28% 100.00%
NP to SH 6,052 3,703 4,303 4,798 3,856 3,241 2,939 61.93% QoQ % 63.44% -13.94% -10.32% 24.43% 18.98% 10.28% - Horiz. % 205.92% 126.00% 146.41% 163.25% 131.20% 110.28% 100.00%
Tax Rate 24.75 % 22.89 % 24.65 % 17.98 % 22.86 % 21.94 % 24.68 % 0.19% QoQ % 8.13% -7.14% 37.10% -21.35% 4.19% -11.10% - Horiz. % 100.28% 92.75% 99.88% 72.85% 92.63% 88.90% 100.00%
Total Cost 19,570 19,903 18,039 17,559 18,250 17,631 16,381 12.60% QoQ % -1.67% 10.33% 2.73% -3.79% 3.51% 7.63% - Horiz. % 119.47% 121.50% 110.12% 107.19% 111.41% 107.63% 100.00%
Net Worth 93,405 89,515 91,291 87,039 83,729 79,968 63,561 29.29% QoQ % 4.35% -1.95% 4.89% 3.95% 4.70% 25.81% - Horiz. % 146.95% 140.83% 143.63% 136.94% 131.73% 125.81% 100.00%
Dividend 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 1,982 - 3,175 2,383 1,586 - - - QoQ % 0.00% 0.00% 33.26% 50.18% 0.00% 0.00% - Horiz. % 124.96% 0.00% 200.12% 150.18% 100.00% - -
Div Payout % 32.77 % - % 73.80 % 49.67 % 41.15 % - % - % - QoQ % 0.00% 0.00% 48.58% 20.70% 0.00% 0.00% - Horiz. % 79.64% 0.00% 179.34% 120.70% 100.00% - -
Equity 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 93,405 89,515 91,291 87,039 83,729 79,968 63,561 29.29% QoQ % 4.35% -1.95% 4.89% 3.95% 4.70% 25.81% - Horiz. % 146.95% 140.83% 143.63% 136.94% 131.73% 125.81% 100.00%
NOSH 79,318 79,463 79,391 79,437 79,341 79,436 79,432 -0.10% QoQ % -0.18% 0.09% -0.06% 0.12% -0.12% 0.00% - Horiz. % 99.86% 100.04% 99.95% 100.01% 99.89% 100.00% 100.00%
Ratio Analysis 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 23.63 % 15.69 % 19.26 % 21.46 % 17.44 % 15.53 % 15.21 % 34.18% QoQ % 50.61% -18.54% -10.25% 23.05% 12.30% 2.10% - Horiz. % 155.36% 103.16% 126.63% 141.09% 114.66% 102.10% 100.00%
ROE 6.48 % 4.14 % 4.71 % 5.51 % 4.61 % 4.05 % 4.62 % 25.33% QoQ % 56.52% -12.10% -14.52% 19.52% 13.83% -12.34% - Horiz. % 140.26% 89.61% 101.95% 119.26% 99.78% 87.66% 100.00%
Per Share 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 32.31 29.71 28.14 28.14 27.86 26.28 24.32 20.87% QoQ % 8.75% 5.58% 0.00% 1.01% 6.01% 8.06% - Horiz. % 132.85% 122.16% 115.71% 115.71% 114.56% 108.06% 100.00%
EPS 7.63 4.66 5.42 6.04 4.86 4.08 3.70 62.08% QoQ % 63.73% -14.02% -10.26% 24.28% 19.12% 10.27% - Horiz. % 206.22% 125.95% 146.49% 163.24% 131.35% 110.27% 100.00%
DPS 2.50 0.00 4.00 3.00 2.00 0.00 0.00 - QoQ % 0.00% 0.00% 33.33% 50.00% 0.00% 0.00% - Horiz. % 125.00% 0.00% 200.00% 150.00% 100.00% - -
NAPS 1.1776 1.1265 1.1499 1.0957 1.0553 1.0067 0.8002 29.41% QoQ % 4.54% -2.03% 4.95% 3.83% 4.83% 25.81% - Horiz. % 147.16% 140.78% 143.70% 136.93% 131.88% 125.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,000 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 16.02 14.75 13.96 13.97 13.82 13.05 12.08 20.73% QoQ % 8.61% 5.66% -0.07% 1.09% 5.90% 8.03% - Horiz. % 132.62% 122.10% 115.56% 115.65% 114.40% 108.03% 100.00%
EPS 3.78 2.31 2.69 3.00 2.41 2.03 1.84 61.67% QoQ % 63.64% -14.13% -10.33% 24.48% 18.72% 10.33% - Horiz. % 205.43% 125.54% 146.20% 163.04% 130.98% 110.33% 100.00%
DPS 1.24 0.00 1.98 1.49 0.99 0.00 0.00 - QoQ % 0.00% 0.00% 32.89% 50.51% 0.00% 0.00% - Horiz. % 125.25% 0.00% 200.00% 150.51% 100.00% - -
NAPS 0.5838 0.5595 0.5706 0.5440 0.5233 0.4998 0.3973 29.28% QoQ % 4.34% -1.95% 4.89% 3.96% 4.70% 25.80% - Horiz. % 146.94% 140.83% 143.62% 136.92% 131.71% 125.80% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 2.1400 1.9700 1.9000 1.9400 1.5800 1.2200 0.7300 -
P/RPS 6.62 6.63 6.75 6.89 5.67 4.64 3.00 69.58% QoQ % -0.15% -1.78% -2.03% 21.52% 22.20% 54.67% - Horiz. % 220.67% 221.00% 225.00% 229.67% 189.00% 154.67% 100.00%
P/EPS 28.05 42.27 35.06 32.12 32.51 29.90 19.73 26.46% QoQ % -33.64% 20.56% 9.15% -1.20% 8.73% 51.55% - Horiz. % 142.17% 214.24% 177.70% 162.80% 164.77% 151.55% 100.00%
EY 3.57 2.37 2.85 3.11 3.08 3.34 5.07 -20.87% QoQ % 50.63% -16.84% -8.36% 0.97% -7.78% -34.12% - Horiz. % 70.41% 46.75% 56.21% 61.34% 60.75% 65.88% 100.00%
DY 1.17 0.00 2.11 1.55 1.27 0.00 0.00 - QoQ % 0.00% 0.00% 36.13% 22.05% 0.00% 0.00% - Horiz. % 92.13% 0.00% 166.14% 122.05% 100.00% - -
P/NAPS 1.82 1.75 1.65 1.77 1.50 1.21 0.91 58.81% QoQ % 4.00% 6.06% -6.78% 18.00% 23.97% 32.97% - Horiz. % 200.00% 192.31% 181.32% 194.51% 164.84% 132.97% 100.00%
Price Multiplier on Announcement Date 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 27/09/16 24/06/16 24/03/16 10/12/15 29/09/15 25/06/15 12/03/15 -
Price 2.3800 2.2500 2.0600 2.3200 1.5000 1.4000 0.8000 -
P/RPS 7.37 7.57 7.32 8.24 5.38 5.33 3.29 71.29% QoQ % -2.64% 3.42% -11.17% 53.16% 0.94% 62.01% - Horiz. % 224.01% 230.09% 222.49% 250.46% 163.53% 162.01% 100.00%
P/EPS 31.19 48.28 38.01 38.41 30.86 34.31 21.62 27.70% QoQ % -35.40% 27.02% -1.04% 24.47% -10.06% 58.70% - Horiz. % 144.26% 223.31% 175.81% 177.66% 142.74% 158.70% 100.00%
EY 3.21 2.07 2.63 2.60 3.24 2.91 4.63 -21.68% QoQ % 55.07% -21.29% 1.15% -19.75% 11.34% -37.15% - Horiz. % 69.33% 44.71% 56.80% 56.16% 69.98% 62.85% 100.00%
DY 1.05 0.00 1.94 1.29 1.33 0.00 0.00 - QoQ % 0.00% 0.00% 50.39% -3.01% 0.00% 0.00% - Horiz. % 78.95% 0.00% 145.86% 96.99% 100.00% - -
P/NAPS 2.02 2.00 1.79 2.12 1.42 1.39 1.00 59.87% QoQ % 1.00% 11.73% -15.57% 49.30% 2.16% 39.00% - Horiz. % 202.00% 200.00% 179.00% 212.00% 142.00% 139.00% 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
SHB2016Q2result_31Oct15.pdf 
