[SUPERLN] QoQ Quarter Result on 2018-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 28,222 27,407 25,526 27,051 25,720 25,357 27,137 2.66% QoQ % 2.97% 7.37% -5.64% 5.17% 1.43% -6.56% - Horiz. % 104.00% 100.99% 94.06% 99.68% 94.78% 93.44% 100.00%
PBT 3,232 2,366 2,018 5,734 3,939 1,422 5,023 -25.53% QoQ % 36.60% 17.24% -64.81% 45.57% 177.00% -71.69% - Horiz. % 64.34% 47.10% 40.18% 114.15% 78.42% 28.31% 100.00%
Tax -747 -696 -472 -1,506 -1,091 -40 -1,314 -31.45% QoQ % -7.33% -47.46% 68.66% -38.04% -2,627.50% 96.96% - Horiz. % 56.85% 52.97% 35.92% 114.61% 83.03% 3.04% 100.00%
NP 2,485 1,670 1,546 4,228 2,848 1,382 3,709 -23.49% QoQ % 48.80% 8.02% -63.43% 48.46% 106.08% -62.74% - Horiz. % 67.00% 45.03% 41.68% 113.99% 76.79% 37.26% 100.00%
NP to SH 2,485 1,670 1,546 4,228 2,848 1,382 3,709 -23.49% QoQ % 48.80% 8.02% -63.43% 48.46% 106.08% -62.74% - Horiz. % 67.00% 45.03% 41.68% 113.99% 76.79% 37.26% 100.00%
Tax Rate 23.11 % 29.42 % 23.39 % 26.26 % 27.70 % 2.81 % 26.16 % -7.95% QoQ % -21.45% 25.78% -10.93% -5.20% 885.77% -89.26% - Horiz. % 88.34% 112.46% 89.41% 100.38% 105.89% 10.74% 100.00%
Total Cost 25,737 25,737 23,980 22,823 22,872 23,975 23,428 6.49% QoQ % 0.00% 7.33% 5.07% -0.21% -4.60% 2.33% - Horiz. % 109.86% 109.86% 102.36% 97.42% 97.63% 102.33% 100.00%
Net Worth 125,364 124,110 123,984 124,655 120,031 11,800,427 114,383 6.32% QoQ % 1.01% 0.10% -0.54% 3.85% -98.98% 10,216.53% - Horiz. % 109.60% 108.50% 108.39% 108.98% 104.94% 10,316.53% 100.00%
Dividend 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 1,190 - 1,825 1,825 1,190 - 1,588 -17.51% QoQ % 0.00% 0.00% -0.00% 53.32% 0.00% 0.00% - Horiz. % 74.98% 0.00% 114.98% 114.98% 75.00% 0.00% 100.00%
Div Payout % 47.91 % - % 118.10 % 43.19 % 41.82 % - % 42.81 % 7.81% QoQ % 0.00% 0.00% 173.44% 3.28% 0.00% 0.00% - Horiz. % 111.91% 0.00% 275.87% 100.89% 97.69% 0.00% 100.00%
Equity 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 125,364 124,110 123,984 124,655 120,031 11,800,427 114,383 6.32% QoQ % 1.01% 0.10% -0.54% 3.85% -98.98% 10,216.53% - Horiz. % 109.60% 108.50% 108.39% 108.98% 104.94% 10,316.53% 100.00%
NOSH 158,750 158,770 158,771 158,776 158,793 158,800 158,800 -0.02% QoQ % -0.01% -0.00% -0.00% -0.01% -0.00% 0.00% - Horiz. % 99.97% 99.98% 99.98% 99.98% 100.00% 100.00% 100.00%
Ratio Analysis 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 8.81 % 6.09 % 6.06 % 15.63 % 11.07 % 5.45 % 13.67 % -25.45% QoQ % 44.66% 0.50% -61.23% 41.19% 103.12% -60.13% - Horiz. % 64.45% 44.55% 44.33% 114.34% 80.98% 39.87% 100.00%
ROE 1.98 % 1.35 % 1.25 % 3.39 % 2.37 % 0.01 % 3.24 % -28.05% QoQ % 46.67% 8.00% -63.13% 43.04% 23,600.00% -99.69% - Horiz. % 61.11% 41.67% 38.58% 104.63% 73.15% 0.31% 100.00%
Per Share 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 17.78 17.26 16.08 17.04 16.20 15.97 17.09 2.68% QoQ % 3.01% 7.34% -5.63% 5.19% 1.44% -6.55% - Horiz. % 104.04% 100.99% 94.09% 99.71% 94.79% 93.45% 100.00%
EPS 1.57 1.05 0.97 2.66 1.79 0.87 2.34 -23.42% QoQ % 49.52% 8.25% -63.53% 48.60% 105.75% -62.82% - Horiz. % 67.09% 44.87% 41.45% 113.68% 76.50% 37.18% 100.00%
DPS 0.75 0.00 1.15 1.15 0.75 0.00 1.00 -17.50% QoQ % 0.00% 0.00% 0.00% 53.33% 0.00% 0.00% - Horiz. % 75.00% 0.00% 115.00% 115.00% 75.00% 0.00% 100.00%
NAPS 0.7897 0.7817 0.7809 0.7851 0.7559 74.3100 0.7203 6.34% QoQ % 1.02% 0.10% -0.53% 3.86% -98.98% 10,216.53% - Horiz. % 109.63% 108.52% 108.41% 109.00% 104.94% 10,316.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,000 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 17.64 17.13 15.95 16.91 16.08 15.85 16.96 2.66% QoQ % 2.98% 7.40% -5.68% 5.16% 1.45% -6.54% - Horiz. % 104.01% 101.00% 94.04% 99.71% 94.81% 93.46% 100.00%
EPS 1.55 1.04 0.97 2.64 1.78 0.86 2.32 -23.63% QoQ % 49.04% 7.22% -63.26% 48.31% 106.98% -62.93% - Horiz. % 66.81% 44.83% 41.81% 113.79% 76.72% 37.07% 100.00%
DPS 0.74 0.00 1.14 1.14 0.74 0.00 0.99 -17.68% QoQ % 0.00% 0.00% 0.00% 54.05% 0.00% 0.00% - Horiz. % 74.75% 0.00% 115.15% 115.15% 74.75% 0.00% 100.00%
NAPS 0.7835 0.7757 0.7749 0.7791 0.7502 73.7527 0.7149 6.32% QoQ % 1.01% 0.10% -0.54% 3.85% -98.98% 10,216.51% - Horiz. % 109.60% 108.50% 108.39% 108.98% 104.94% 10,316.51% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.8900 1.0600 1.2700 1.1600 1.1300 1.2000 1.6900 -
P/RPS 5.01 6.14 7.90 6.81 6.98 7.52 9.89 -36.53% QoQ % -18.40% -22.28% 16.01% -2.44% -7.18% -23.96% - Horiz. % 50.66% 62.08% 79.88% 68.86% 70.58% 76.04% 100.00%
P/EPS 56.86 100.78 130.43 43.56 63.00 137.89 72.36 -14.88% QoQ % -43.58% -22.73% 199.43% -30.86% -54.31% 90.56% - Horiz. % 78.58% 139.28% 180.25% 60.20% 87.06% 190.56% 100.00%
EY 1.76 0.99 0.77 2.30 1.59 0.73 1.38 17.66% QoQ % 77.78% 28.57% -66.52% 44.65% 117.81% -47.10% - Horiz. % 127.54% 71.74% 55.80% 166.67% 115.22% 52.90% 100.00%
DY 0.84 0.00 0.91 0.99 0.66 0.00 0.59 26.64% QoQ % 0.00% 0.00% -8.08% 50.00% 0.00% 0.00% - Horiz. % 142.37% 0.00% 154.24% 167.80% 111.86% 0.00% 100.00%
P/NAPS 1.13 1.36 1.63 1.48 1.49 0.02 2.35 -38.71% QoQ % -16.91% -16.56% 10.14% -0.67% 7,350.00% -99.15% - Horiz. % 48.09% 57.87% 69.36% 62.98% 63.40% 0.85% 100.00%
Price Multiplier on Announcement Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 26/09/19 25/06/19 22/03/19 12/12/18 18/09/18 22/06/18 20/03/18 -
Price 0.9150 1.0000 1.2900 1.2600 1.2000 1.2400 1.6000 -
P/RPS 5.15 5.79 8.02 7.40 7.41 7.77 9.36 -32.93% QoQ % -11.05% -27.81% 8.38% -0.13% -4.63% -16.99% - Horiz. % 55.02% 61.86% 85.68% 79.06% 79.17% 83.01% 100.00%
P/EPS 58.45 95.07 132.48 47.32 66.91 142.48 68.50 -10.06% QoQ % -38.52% -28.24% 179.97% -29.28% -53.04% 108.00% - Horiz. % 85.33% 138.79% 193.40% 69.08% 97.68% 208.00% 100.00%
EY 1.71 1.05 0.75 2.11 1.49 0.70 1.46 11.14% QoQ % 62.86% 40.00% -64.45% 41.61% 112.86% -52.05% - Horiz. % 117.12% 71.92% 51.37% 144.52% 102.05% 47.95% 100.00%
DY 0.82 0.00 0.89 0.91 0.62 0.00 0.62 20.55% QoQ % 0.00% 0.00% -2.20% 46.77% 0.00% 0.00% - Horiz. % 132.26% 0.00% 143.55% 146.77% 100.00% 0.00% 100.00%
P/NAPS 1.16 1.28 1.65 1.60 1.59 0.02 2.22 -35.20% QoQ % -9.38% -22.42% 3.12% 0.63% 7,850.00% -99.10% - Horiz. % 52.25% 57.66% 74.32% 72.07% 71.62% 0.90% 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 FY2019 QTR2.pdf 
