[SUPERLN] QoQ Quarter Result on 2019-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 27,406 18,792 26,441 28,164 28,222 27,407 25,526 4.86% QoQ % 45.84% -28.93% -6.12% -0.21% 2.97% 7.37% - Horiz. % 107.37% 73.62% 103.58% 110.33% 110.56% 107.37% 100.00%
PBT 4,689 1,633 2,871 3,511 3,232 2,366 2,018 75.52% QoQ % 187.14% -43.12% -18.23% 8.63% 36.60% 17.24% - Horiz. % 232.36% 80.92% 142.27% 173.98% 160.16% 117.24% 100.00%
Tax -894 -311 -717 -849 -747 -696 -472 53.14% QoQ % -187.46% 56.62% 15.55% -13.65% -7.33% -47.46% - Horiz. % 189.41% 65.89% 151.91% 179.87% 158.26% 147.46% 100.00%
NP 3,795 1,322 2,154 2,662 2,485 1,670 1,546 82.07% QoQ % 187.07% -38.63% -19.08% 7.12% 48.80% 8.02% - Horiz. % 245.47% 85.51% 139.33% 172.19% 160.74% 108.02% 100.00%
NP to SH 3,795 1,322 2,154 2,662 2,485 1,670 1,546 82.07% QoQ % 187.07% -38.63% -19.08% 7.12% 48.80% 8.02% - Horiz. % 245.47% 85.51% 139.33% 172.19% 160.74% 108.02% 100.00%
Tax Rate 19.07 % 19.04 % 24.97 % 24.18 % 23.11 % 29.42 % 23.39 % -12.74% QoQ % 0.16% -23.75% 3.27% 4.63% -21.45% 25.78% - Horiz. % 81.53% 81.40% 106.76% 103.38% 98.80% 125.78% 100.00%
Total Cost 23,611 17,470 24,287 25,502 25,737 25,737 23,980 -1.03% QoQ % 35.15% -28.07% -4.76% -0.91% 0.00% 7.33% - Horiz. % 98.46% 72.85% 101.28% 106.35% 107.33% 107.33% 100.00%
Net Worth 132,120 128,701 128,116 128,186 125,364 124,110 123,984 4.33% QoQ % 2.66% 0.46% -0.05% 2.25% 1.01% 0.10% - Horiz. % 106.56% 103.80% 103.33% 103.39% 101.11% 100.10% 100.00%
Dividend 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 1,190 - 1,825 1,825 1,190 - 1,825 -24.83% QoQ % 0.00% 0.00% -0.01% 53.33% 0.00% 0.00% - Horiz. % 65.20% 0.00% 99.98% 99.98% 65.21% 0.00% 100.00%
Div Payout % 31.37 % - % 84.75 % 68.58 % 47.91 % - % 118.10 % -58.71% QoQ % 0.00% 0.00% 23.58% 43.14% 0.00% 0.00% - Horiz. % 26.56% 0.00% 71.76% 58.07% 40.57% 0.00% 100.00%
Equity 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 132,120 128,701 128,116 128,186 125,364 124,110 123,984 4.33% QoQ % 2.66% 0.46% -0.05% 2.25% 1.01% 0.10% - Horiz. % 106.56% 103.80% 103.33% 103.39% 101.11% 100.10% 100.00%
NOSH 158,722 158,734 158,737 158,745 158,750 158,770 158,771 -0.02% QoQ % -0.01% -0.00% -0.01% -0.00% -0.01% -0.00% - Horiz. % 99.97% 99.98% 99.98% 99.98% 99.99% 100.00% 100.00%
Ratio Analysis 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 13.85 % 7.03 % 8.15 % 9.45 % 8.81 % 6.09 % 6.06 % 73.59% QoQ % 97.01% -13.74% -13.76% 7.26% 44.66% 0.50% - Horiz. % 228.55% 116.01% 134.49% 155.94% 145.38% 100.50% 100.00%
ROE 2.87 % 1.03 % 1.68 % 2.08 % 1.98 % 1.35 % 1.25 % 74.13% QoQ % 178.64% -38.69% -19.23% 5.05% 46.67% 8.00% - Horiz. % 229.60% 82.40% 134.40% 166.40% 158.40% 108.00% 100.00%
Per Share 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 17.27 11.84 16.66 17.74 17.78 17.26 16.08 4.88% QoQ % 45.86% -28.93% -6.09% -0.22% 3.01% 7.34% - Horiz. % 107.40% 73.63% 103.61% 110.32% 110.57% 107.34% 100.00%
EPS 2.39 0.83 1.36 1.68 1.57 1.05 0.97 82.53% QoQ % 187.95% -38.97% -19.05% 7.01% 49.52% 8.25% - Horiz. % 246.39% 85.57% 140.21% 173.20% 161.86% 108.25% 100.00%
DPS 0.75 0.00 1.15 1.15 0.75 0.00 1.15 -24.82% QoQ % 0.00% 0.00% 0.00% 53.33% 0.00% 0.00% - Horiz. % 65.22% 0.00% 100.00% 100.00% 65.22% 0.00% 100.00%
NAPS 0.8324 0.8108 0.8071 0.8075 0.7897 0.7817 0.7809 4.35% QoQ % 2.66% 0.46% -0.05% 2.25% 1.02% 0.10% - Horiz. % 106.59% 103.83% 103.36% 103.41% 101.13% 100.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,000 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 17.13 11.75 16.53 17.60 17.64 17.13 15.95 4.88% QoQ % 45.79% -28.92% -6.08% -0.23% 2.98% 7.40% - Horiz. % 107.40% 73.67% 103.64% 110.34% 110.60% 107.40% 100.00%
EPS 2.37 0.83 1.35 1.66 1.55 1.04 0.97 81.50% QoQ % 185.54% -38.52% -18.67% 7.10% 49.04% 7.22% - Horiz. % 244.33% 85.57% 139.18% 171.13% 159.79% 107.22% 100.00%
DPS 0.74 0.00 1.14 1.14 0.74 0.00 1.14 -25.05% QoQ % 0.00% 0.00% 0.00% 54.05% 0.00% 0.00% - Horiz. % 64.91% 0.00% 100.00% 100.00% 64.91% 0.00% 100.00%
NAPS 0.8258 0.8044 0.8007 0.8012 0.7835 0.7757 0.7749 4.34% QoQ % 2.66% 0.46% -0.06% 2.26% 1.01% 0.10% - Horiz. % 106.57% 103.81% 103.33% 103.39% 101.11% 100.10% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.6900 0.7050 0.8000 0.9850 0.8900 1.0600 1.2700 -
P/RPS 4.00 5.96 4.80 5.55 5.01 6.14 7.90 -36.50% QoQ % -32.89% 24.17% -13.51% 10.78% -18.40% -22.28% - Horiz. % 50.63% 75.44% 60.76% 70.25% 63.42% 77.72% 100.00%
P/EPS 28.86 84.65 58.96 58.74 56.86 100.78 130.43 -63.45% QoQ % -65.91% 43.57% 0.37% 3.31% -43.58% -22.73% - Horiz. % 22.13% 64.90% 45.20% 45.04% 43.59% 77.27% 100.00%
EY 3.47 1.18 1.70 1.70 1.76 0.99 0.77 173.08% QoQ % 194.07% -30.59% 0.00% -3.41% 77.78% 28.57% - Horiz. % 450.65% 153.25% 220.78% 220.78% 228.57% 128.57% 100.00%
DY 1.09 0.00 1.44 1.17 0.84 0.00 0.91 12.80% QoQ % 0.00% 0.00% 23.08% 39.29% 0.00% 0.00% - Horiz. % 119.78% 0.00% 158.24% 128.57% 92.31% 0.00% 100.00%
P/NAPS 0.83 0.87 0.99 1.22 1.13 1.36 1.63 -36.26% QoQ % -4.60% -12.12% -18.85% 7.96% -16.91% -16.56% - Horiz. % 50.92% 53.37% 60.74% 74.85% 69.33% 83.44% 100.00%
Price Multiplier on Announcement Date 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 21/09/20 29/06/20 13/03/20 09/12/19 26/09/19 25/06/19 22/03/19 -
Price 0.7650 0.6800 0.6000 0.9900 0.9150 1.0000 1.2900 -
P/RPS 4.43 5.74 3.60 5.58 5.15 5.79 8.02 -32.70% QoQ % -22.82% 59.44% -35.48% 8.35% -11.05% -27.81% - Horiz. % 55.24% 71.57% 44.89% 69.58% 64.21% 72.19% 100.00%
P/EPS 32.00 81.65 44.22 59.04 58.45 95.07 132.48 -61.25% QoQ % -60.81% 84.64% -25.10% 1.01% -38.52% -28.24% - Horiz. % 24.15% 61.63% 33.38% 44.57% 44.12% 71.76% 100.00%
EY 3.13 1.22 2.26 1.69 1.71 1.05 0.75 159.44% QoQ % 156.56% -46.02% 33.73% -1.17% 62.86% 40.00% - Horiz. % 417.33% 162.67% 301.33% 225.33% 228.00% 140.00% 100.00%
DY 0.98 0.00 1.92 1.16 0.82 0.00 0.89 6.64% QoQ % 0.00% 0.00% 65.52% 41.46% 0.00% 0.00% - Horiz. % 110.11% 0.00% 215.73% 130.34% 92.13% 0.00% 100.00%
P/NAPS 0.92 0.84 0.74 1.23 1.16 1.28 1.65 -32.28% QoQ % 9.52% 13.51% -39.84% 6.03% -9.38% -22.42% - Horiz. % 55.76% 50.91% 44.85% 74.55% 70.30% 77.58% 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
SHB FY2020 QTR2.pdf 
