[SUPERLN] QoQ Quarter Result on 2022-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 28,974 24,434 25,646 28,602 29,767 25,638 23,989 11.41% QoQ % 18.58% -4.73% -10.33% -3.91% 16.11% 6.87% - Horiz. % 120.78% 101.86% 106.91% 119.23% 124.09% 106.87% 100.00%
PBT 4,588 1,495 704 656 1,346 1,107 2,276 49.34% QoQ % 206.89% 112.36% 7.32% -51.26% 21.59% -51.36% - Horiz. % 201.58% 65.69% 30.93% 28.82% 59.14% 48.64% 100.00%
Tax -894 -887 -85 -494 -459 -221 -343 72.99% QoQ % -0.79% -943.53% 82.79% -7.63% -107.69% 35.57% - Horiz. % 260.64% 258.60% 24.78% 144.02% 133.82% 64.43% 100.00%
NP 3,694 608 619 162 887 886 1,933 44.85% QoQ % 507.57% -1.78% 282.10% -81.74% 0.11% -54.16% - Horiz. % 191.10% 31.45% 32.02% 8.38% 45.89% 45.84% 100.00%
NP to SH 3,694 608 619 162 887 886 1,933 44.85% QoQ % 507.57% -1.78% 282.10% -81.74% 0.11% -54.16% - Horiz. % 191.10% 31.45% 32.02% 8.38% 45.89% 45.84% 100.00%
Tax Rate 19.49 % 59.33 % 12.07 % 75.30 % 34.10 % 19.96 % 15.07 % 15.85% QoQ % -67.15% 391.55% -83.97% 120.82% 70.84% 32.45% - Horiz. % 129.33% 393.70% 80.09% 499.67% 226.28% 132.45% 100.00%
Total Cost 25,280 23,826 25,027 28,440 28,880 24,752 22,056 8.12% QoQ % 6.10% -4.80% -12.00% -1.52% 16.68% 12.22% - Horiz. % 114.62% 108.03% 113.47% 128.94% 130.94% 112.22% 100.00%
Net Worth 150,892 144,753 142,135 145,198 143,960 142,786 140,627 4.11% QoQ % 4.24% 1.84% -2.11% 0.86% 0.82% 1.53% - Horiz. % 107.30% 102.93% 101.07% 103.25% 102.37% 101.53% 100.00%
Dividend 31/10/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 1,190 - - 1,269 - - 1,190 -0.00% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 106.67% 0.00% 0.00% 100.00%
Div Payout % 32.22 % - % - % 783.81 % - % - % 61.58 % -30.97% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 52.32% 0.00% 0.00% 1,272.83% 0.00% 0.00% 100.00%
Equity 31/10/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 150,892 144,753 142,135 145,198 143,960 142,786 140,627 4.11% QoQ % 4.24% 1.84% -2.11% 0.86% 0.82% 1.53% - Horiz. % 107.30% 102.93% 101.07% 103.25% 102.37% 101.53% 100.00%
NOSH 158,717 158,721 158,722 158,722 158,722 158,722 158,722 -0.00% 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 31/10/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 12.75 % 2.49 % 2.41 % 0.57 % 2.98 % 3.46 % 8.06 % 30.00% QoQ % 412.05% 3.32% 322.81% -80.87% -13.87% -57.07% - Horiz. % 158.19% 30.89% 29.90% 7.07% 36.97% 42.93% 100.00%
ROE 2.45 % 0.42 % 0.44 % 0.11 % 0.62 % 0.62 % 1.37 % 39.45% QoQ % 483.33% -4.55% 300.00% -82.26% 0.00% -54.74% - Horiz. % 178.83% 30.66% 32.12% 8.03% 45.26% 45.26% 100.00%
Per Share 31/10/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 18.26 15.39 16.16 18.02 18.75 16.15 15.11 11.44% QoQ % 18.65% -4.76% -10.32% -3.89% 16.10% 6.88% - Horiz. % 120.85% 101.85% 106.95% 119.26% 124.09% 106.88% 100.00%
EPS 2.33 0.38 0.39 0.10 0.56 0.56 1.22 44.80% QoQ % 513.16% -2.56% 290.00% -82.14% 0.00% -54.10% - Horiz. % 190.98% 31.15% 31.97% 8.20% 45.90% 45.90% 100.00%
DPS 0.75 0.00 0.00 0.80 0.00 0.00 0.75 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 106.67% 0.00% 0.00% 100.00%
NAPS 0.9507 0.9120 0.8955 0.9148 0.9070 0.8996 0.8860 4.11% QoQ % 4.24% 1.84% -2.11% 0.86% 0.82% 1.53% - Horiz. % 107.30% 102.93% 101.07% 103.25% 102.37% 101.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,000 31/10/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 18.11 15.27 16.03 17.88 18.60 16.02 14.99 11.42% QoQ % 18.60% -4.74% -10.35% -3.87% 16.10% 6.87% - Horiz. % 120.81% 101.87% 106.94% 119.28% 124.08% 106.87% 100.00%
EPS 2.31 0.38 0.39 0.10 0.55 0.55 1.21 44.76% QoQ % 507.89% -2.56% 290.00% -81.82% 0.00% -54.55% - Horiz. % 190.91% 31.40% 32.23% 8.26% 45.45% 45.45% 100.00%
DPS 0.74 0.00 0.00 0.79 0.00 0.00 0.74 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 106.76% 0.00% 0.00% 100.00%
NAPS 0.9431 0.9047 0.8883 0.9075 0.8998 0.8924 0.8789 4.12% QoQ % 4.24% 1.85% -2.12% 0.86% 0.83% 1.54% - Horiz. % 107.30% 102.94% 101.07% 103.25% 102.38% 101.54% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/10/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.6700 0.6550 0.6300 0.6550 0.6700 0.7250 0.7900 -
P/RPS 3.67 4.25 3.90 3.63 3.57 4.49 5.23 -18.34% QoQ % -13.65% 8.97% 7.44% 1.68% -20.49% -14.15% - Horiz. % 70.17% 81.26% 74.57% 69.41% 68.26% 85.85% 100.00%
P/EPS 28.79 170.99 161.54 641.75 119.89 129.88 64.87 -37.17% QoQ % -83.16% 5.85% -74.83% 435.28% -7.69% 100.22% - Horiz. % 44.38% 263.59% 249.02% 989.29% 184.82% 200.22% 100.00%
EY 3.47 0.58 0.62 0.16 0.83 0.77 1.54 59.16% QoQ % 498.28% -6.45% 287.50% -80.72% 7.79% -50.00% - Horiz. % 225.32% 37.66% 40.26% 10.39% 53.90% 50.00% 100.00%
DY 1.12 0.00 0.00 1.22 0.00 0.00 0.95 9.88% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 117.89% 0.00% 0.00% 128.42% 0.00% 0.00% 100.00%
P/NAPS 0.70 0.72 0.70 0.72 0.74 0.81 0.89 -12.84% QoQ % -2.78% 2.86% -2.78% -2.70% -8.64% -8.99% - Horiz. % 78.65% 80.90% 78.65% 80.90% 83.15% 91.01% 100.00%
Price Multiplier on Announcement Date 31/10/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 14/12/23 30/06/23 16/03/23 02/12/22 21/09/22 - 16/03/22 -
Price 0.7500 0.6500 0.6150 0.6500 0.6650 0.6900 0.7050 -
P/RPS 4.11 4.22 3.81 3.61 3.55 4.27 4.66 -6.93% QoQ % -2.61% 10.76% 5.54% 1.69% -16.86% -8.37% - Horiz. % 88.20% 90.56% 81.76% 77.47% 76.18% 91.63% 100.00%
P/EPS 32.22 169.69 157.70 636.85 119.00 123.61 57.89 -28.48% QoQ % -81.01% 7.60% -75.24% 435.17% -3.73% 113.53% - Horiz. % 55.66% 293.12% 272.41% 1,100.10% 205.56% 213.53% 100.00%
EY 3.10 0.59 0.63 0.16 0.84 0.81 1.73 39.61% QoQ % 425.42% -6.35% 293.75% -80.95% 3.70% -53.18% - Horiz. % 179.19% 34.10% 36.42% 9.25% 48.55% 46.82% 100.00%
DY 1.00 0.00 0.00 1.23 0.00 0.00 1.06 -3.28% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 94.34% 0.00% 0.00% 116.04% 0.00% 0.00% 100.00%
P/NAPS 0.79 0.71 0.69 0.71 0.73 0.77 0.80 -0.72% QoQ % 11.27% 2.90% -2.82% -2.74% -5.19% -3.75% - Horiz. % 98.75% 88.75% 86.25% 88.75% 91.25% 96.25% 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 FY2023 QTR2(BURSA).pdf 
