[SUPERLN] YoY Quarter Result on 2015-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 25,357 32,546 23,606 20,872 16,792 14,163 17,277 6.60% YoY % -22.09% 37.87% 13.10% 24.30% 18.56% -18.02% - Horiz. % 146.77% 188.38% 136.63% 120.81% 97.19% 81.98% 100.00%
PBT 1,422 7,885 4,802 4,152 1,254 212 -1,996 - YoY % -81.97% 64.20% 15.66% 231.10% 491.51% 110.62% - Horiz. % -71.24% -395.04% -240.58% -208.02% -62.83% -10.62% 100.00%
Tax -40 -1,515 -1,099 -911 -162 824 24 - YoY % 97.36% -37.85% -20.64% -462.35% -119.66% 3,333.33% - Horiz. % -166.67% -6,312.50% -4,579.17% -3,795.83% -675.00% 3,433.33% 100.00%
NP 1,382 6,370 3,703 3,241 1,092 1,036 -1,972 - YoY % -78.30% 72.02% 14.25% 196.79% 5.41% 152.54% - Horiz. % -70.08% -323.02% -187.78% -164.35% -55.38% -52.54% 100.00%
NP to SH 1,382 6,370 3,703 3,241 1,092 1,036 -919 - YoY % -78.30% 72.02% 14.25% 196.79% 5.41% 212.73% - Horiz. % -150.38% -693.14% -402.94% -352.67% -118.82% -112.73% 100.00%
Tax Rate 2.81 % 19.21 % 22.89 % 21.94 % 12.92 % -388.68 % - % - YoY % -85.37% -16.08% 4.33% 69.81% 103.32% 0.00% - Horiz. % -0.72% -4.94% -5.89% -5.64% -3.32% 100.00% -
Total Cost 23,975 26,176 19,903 17,631 15,700 13,127 19,249 3.73% YoY % -8.41% 31.52% 12.89% 12.30% 19.60% -31.80% - Horiz. % 124.55% 135.99% 103.40% 91.59% 81.56% 68.20% 100.00%
Net Worth 11,800,427 107,991 89,515 79,968 59,207 55,271 52,822 146.23% YoY % 10,827.14% 20.64% 11.94% 35.07% 7.12% 4.64% - Horiz. % 22,339.62% 204.44% 169.46% 151.39% 112.09% 104.64% 100.00%
Dividend 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 11,800,427 107,991 89,515 79,968 59,207 55,271 52,822 146.23% YoY % 10,827.14% 20.64% 11.94% 35.07% 7.12% 4.64% - Horiz. % 22,339.62% 204.44% 169.46% 151.39% 112.09% 104.64% 100.00%
NOSH 158,800 79,400 79,463 79,436 79,708 79,083 78,547 12.44% YoY % 100.00% -0.08% 0.03% -0.34% 0.79% 0.68% - Horiz. % 202.17% 101.09% 101.17% 101.13% 101.48% 100.68% 100.00%
Ratio Analysis 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 5.45 % 19.57 % 15.69 % 15.53 % 6.50 % 7.31 % -11.41 % - YoY % -72.15% 24.73% 1.03% 138.92% -11.08% 164.07% - Horiz. % -47.77% -171.52% -137.51% -136.11% -56.97% -64.07% 100.00%
ROE 0.01 % 5.90 % 4.14 % 4.05 % 1.84 % 1.87 % -1.74 % - YoY % -99.83% 42.51% 2.22% 120.11% -1.60% 207.47% - Horiz. % -0.57% -339.08% -237.93% -232.76% -105.75% -107.47% 100.00%
Per Share 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 15.97 40.99 29.71 26.28 21.07 17.91 22.00 -5.20% YoY % -61.04% 37.97% 13.05% 24.73% 17.64% -18.59% - Horiz. % 72.59% 186.32% 135.05% 119.45% 95.77% 81.41% 100.00%
EPS 0.87 8.02 4.66 4.08 1.37 1.31 -1.17 - YoY % -89.15% 72.10% 14.22% 197.81% 4.58% 211.97% - Horiz. % -74.36% -685.47% -398.29% -348.72% -117.09% -111.97% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 74.3100 1.3601 1.1265 1.0067 0.7428 0.6989 0.6725 118.98% YoY % 5,363.57% 20.74% 11.90% 35.53% 6.28% 3.93% - Horiz. % 11,049.81% 202.25% 167.51% 149.70% 110.45% 103.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,000 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 15.85 20.34 14.75 13.05 10.50 8.85 10.80 6.60% YoY % -22.07% 37.90% 13.03% 24.29% 18.64% -18.06% - Horiz. % 146.76% 188.33% 136.57% 120.83% 97.22% 81.94% 100.00%
EPS 0.86 3.98 2.31 2.03 0.68 0.65 -0.57 - YoY % -78.39% 72.29% 13.79% 198.53% 4.62% 214.04% - Horiz. % -150.88% -698.25% -405.26% -356.14% -119.30% -114.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 73.7527 0.6749 0.5595 0.4998 0.3700 0.3454 0.3301 146.23% YoY % 10,827.95% 20.63% 11.94% 35.08% 7.12% 4.63% - Horiz. % 22,342.53% 204.45% 169.49% 151.41% 112.09% 104.63% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 1.2000 3.4000 1.9700 1.2200 0.6400 0.3500 0.4200 -
P/RPS 7.52 8.29 6.63 4.64 3.04 1.95 1.91 25.65% YoY % -9.29% 25.04% 42.89% 52.63% 55.90% 2.09% - Horiz. % 393.72% 434.03% 347.12% 242.93% 159.16% 102.09% 100.00%
P/EPS 137.89 42.38 42.27 29.90 46.72 26.72 -35.90 - YoY % 225.37% 0.26% 41.37% -36.00% 74.85% 174.43% - Horiz. % -384.09% -118.05% -117.74% -83.29% -130.14% -74.43% 100.00%
EY 0.73 2.36 2.37 3.34 2.14 3.74 -2.79 - YoY % -69.07% -0.42% -29.04% 56.07% -42.78% 234.05% - Horiz. % -26.16% -84.59% -84.95% -119.71% -76.70% -134.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.02 2.50 1.75 1.21 0.86 0.50 0.62 -43.56% YoY % -99.20% 42.86% 44.63% 40.70% 72.00% -19.35% - Horiz. % 3.23% 403.23% 282.26% 195.16% 138.71% 80.65% 100.00%
Price Multiplier on Announcement Date 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 22/06/18 20/06/17 24/06/16 25/06/15 26/06/14 28/06/13 29/06/12 -
Price 1.2400 1.9200 2.2500 1.4000 0.6800 0.3450 0.3900 -
P/RPS 7.77 4.68 7.57 5.33 3.23 1.93 1.77 27.95% YoY % 66.03% -38.18% 42.03% 65.02% 67.36% 9.04% - Horiz. % 438.98% 264.41% 427.68% 301.13% 182.49% 109.04% 100.00%
P/EPS 142.48 23.93 48.28 34.31 49.64 26.34 -33.33 - YoY % 495.40% -50.43% 40.72% -30.88% 88.46% 179.03% - Horiz. % -427.48% -71.80% -144.85% -102.94% -148.93% -79.03% 100.00%
EY 0.70 4.18 2.07 2.91 2.01 3.80 -3.00 - YoY % -83.25% 101.93% -28.87% 44.78% -47.11% 226.67% - Horiz. % -23.33% -139.33% -69.00% -97.00% -67.00% -126.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.02 1.41 2.00 1.39 0.92 0.49 0.58 -42.93% YoY % -98.58% -29.50% 43.88% 51.09% 87.76% -15.52% - Horiz. % 3.45% 243.10% 344.83% 239.66% 158.62% 84.48% 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
SHB2015Q4result_30Apr15.pdf 
