[SUPERLN] YoY Quarter Result on 2015-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 27,137 25,801 22,342 19,320 14,578 15,202 13,403 12.46% YoY % 5.18% 15.48% 15.64% 32.53% -4.10% 13.42% - Horiz. % 202.47% 192.50% 166.69% 144.15% 108.77% 113.42% 100.00%
PBT 5,023 7,968 5,711 3,902 1,481 1,440 -290 - YoY % -36.96% 39.52% 46.36% 163.47% 2.85% 596.55% - Horiz. % -1,732.07% -2,747.59% -1,969.31% -1,345.52% -510.69% -496.55% 100.00%
Tax -1,314 -1,718 -1,408 -963 -219 -348 -37 81.20% YoY % 23.52% -22.02% -46.21% -339.73% 37.07% -840.54% - Horiz. % 3,551.35% 4,643.24% 3,805.41% 2,602.70% 591.89% 940.54% 100.00%
NP 3,709 6,250 4,303 2,939 1,262 1,092 -327 - YoY % -40.66% 45.25% 46.41% 132.88% 15.57% 433.94% - Horiz. % -1,134.25% -1,911.31% -1,315.90% -898.78% -385.93% -333.94% 100.00%
NP to SH 3,709 6,250 4,303 2,939 1,262 1,092 -159 - YoY % -40.66% 45.25% 46.41% 132.88% 15.57% 786.79% - Horiz. % -2,332.70% -3,930.82% -2,706.29% -1,848.43% -793.71% -686.79% 100.00%
Tax Rate 26.16 % 21.56 % 24.65 % 24.68 % 14.79 % 24.17 % - % - YoY % 21.34% -12.54% -0.12% 66.87% -38.81% 0.00% - Horiz. % 108.23% 89.20% 101.99% 102.11% 61.19% 100.00% -
Total Cost 23,428 19,551 18,039 16,381 13,316 14,110 13,730 9.31% YoY % 19.83% 8.38% 10.12% 23.02% -5.63% 2.77% - Horiz. % 170.63% 142.40% 131.38% 119.31% 96.98% 102.77% 100.00%
Net Worth 114,383 79,406 91,291 63,561 61,555 53,885 54,401 13.17% YoY % 44.05% -13.02% 43.63% 3.26% 14.24% -0.95% - Horiz. % 210.26% 145.96% 167.81% 116.84% 113.15% 99.05% 100.00%
Dividend 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 1,588 2,382 3,175 - - - - - YoY % -33.34% -24.99% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.01% 75.01% 100.00% - - - -
Div Payout % 42.81 % 38.11 % 73.80 % - % - % - % - % - YoY % 12.33% -48.36% 0.00% 0.00% 0.00% 0.00% - Horiz. % 58.01% 51.64% 100.00% - - - -
Equity 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 114,383 79,406 91,291 63,561 61,555 53,885 54,401 13.17% YoY % 44.05% -13.02% 43.63% 3.26% 14.24% -0.95% - Horiz. % 210.26% 145.96% 167.81% 116.84% 113.15% 99.05% 100.00%
NOSH 158,800 79,406 79,391 79,432 83,026 78,561 79,499 12.21% YoY % 99.98% 0.02% -0.05% -4.33% 5.68% -1.18% - Horiz. % 199.75% 99.88% 99.86% 99.92% 104.44% 98.82% 100.00%
Ratio Analysis 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 13.67 % 24.22 % 19.26 % 15.21 % 8.66 % 7.18 % -2.44 % - YoY % -43.56% 25.75% 26.63% 75.64% 20.61% 394.26% - Horiz. % -560.25% -992.62% -789.34% -623.36% -354.92% -294.26% 100.00%
ROE 3.24 % 7.87 % 4.71 % 4.62 % 2.05 % 2.03 % -0.29 % - YoY % -58.83% 67.09% 1.95% 125.37% 0.99% 800.00% - Horiz. % -1,117.24% -2,713.79% -1,624.14% -1,593.10% -706.90% -700.00% 100.00%
Per Share 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 17.09 32.49 28.14 24.32 17.56 19.35 16.86 0.23% YoY % -47.40% 15.46% 15.71% 38.50% -9.25% 14.77% - Horiz. % 101.36% 192.70% 166.90% 144.25% 104.15% 114.77% 100.00%
EPS 2.34 3.94 5.42 3.70 1.52 1.39 -0.20 - YoY % -40.61% -27.31% 46.49% 143.42% 9.35% 795.00% - Horiz. % -1,170.00% -1,970.00% -2,710.00% -1,850.00% -760.00% -695.00% 100.00%
DPS 1.00 3.00 4.00 0.00 0.00 0.00 0.00 - YoY % -66.67% -25.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 25.00% 75.00% 100.00% - - - -
NAPS 0.7203 1.0000 1.1499 0.8002 0.7414 0.6859 0.6843 0.86% YoY % -27.97% -13.04% 43.70% 7.93% 8.09% 0.23% - Horiz. % 105.26% 146.13% 168.04% 116.94% 108.34% 100.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,000 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 16.96 16.13 13.96 12.08 9.11 9.50 8.38 12.46% YoY % 5.15% 15.54% 15.56% 32.60% -4.11% 13.37% - Horiz. % 202.39% 192.48% 166.59% 144.15% 108.71% 113.37% 100.00%
EPS 2.32 3.91 2.69 1.84 0.79 0.68 -0.10 - YoY % -40.66% 45.35% 46.20% 132.91% 16.18% 780.00% - Horiz. % -2,320.00% -3,910.00% -2,690.00% -1,840.00% -790.00% -680.00% 100.00%
DPS 0.99 1.49 1.98 0.00 0.00 0.00 0.00 - YoY % -33.56% -24.75% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.00% 75.25% 100.00% - - - -
NAPS 0.7149 0.4963 0.5706 0.3973 0.3847 0.3368 0.3400 13.17% YoY % 44.05% -13.02% 43.62% 3.28% 14.22% -0.94% - Horiz. % 210.26% 145.97% 167.82% 116.85% 113.15% 99.06% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 1.6900 2.5500 1.9000 0.7300 0.5800 0.3800 0.4100 -
P/RPS 9.89 7.85 6.75 3.00 3.30 1.96 2.43 26.33% YoY % 25.99% 16.30% 125.00% -9.09% 68.37% -19.34% - Horiz. % 407.00% 323.05% 277.78% 123.46% 135.80% 80.66% 100.00%
P/EPS 72.36 32.40 35.06 19.73 38.16 27.34 -205.00 - YoY % 123.33% -7.59% 77.70% -48.30% 39.58% 113.34% - Horiz. % -35.30% -15.80% -17.10% -9.62% -18.61% -13.34% 100.00%
EY 1.38 3.09 2.85 5.07 2.62 3.66 -0.49 - YoY % -55.34% 8.42% -43.79% 93.51% -28.42% 846.94% - Horiz. % -281.63% -630.61% -581.63% -1,034.69% -534.69% -746.94% 100.00%
DY 0.59 1.18 2.11 0.00 0.00 0.00 0.00 - YoY % -50.00% -44.08% 0.00% 0.00% 0.00% 0.00% - Horiz. % 27.96% 55.92% 100.00% - - - -
P/NAPS 2.35 2.55 1.65 0.91 0.78 0.55 0.60 25.52% YoY % -7.84% 54.55% 81.32% 16.67% 41.82% -8.33% - Horiz. % 391.67% 425.00% 275.00% 151.67% 130.00% 91.67% 100.00%
Price Multiplier on Announcement Date 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 20/03/18 24/03/17 24/03/16 12/03/15 20/03/14 15/03/13 23/03/12 -
Price 1.6000 2.7000 2.0600 0.8000 0.7000 0.3800 0.4200 -
P/RPS 9.36 8.31 7.32 3.29 3.99 1.96 2.49 24.67% YoY % 12.64% 13.52% 122.49% -17.54% 103.57% -21.29% - Horiz. % 375.90% 333.73% 293.98% 132.13% 160.24% 78.71% 100.00%
P/EPS 68.50 34.30 38.01 21.62 46.05 27.34 -210.00 - YoY % 99.71% -9.76% 75.81% -53.05% 68.43% 113.02% - Horiz. % -32.62% -16.33% -18.10% -10.30% -21.93% -13.02% 100.00%
EY 1.46 2.92 2.63 4.63 2.17 3.66 -0.48 - YoY % -50.00% 11.03% -43.20% 113.36% -40.71% 862.50% - Horiz. % -304.17% -608.33% -547.92% -964.58% -452.08% -762.50% 100.00%
DY 0.62 1.11 1.94 0.00 0.00 0.00 0.00 - YoY % -44.14% -42.78% 0.00% 0.00% 0.00% 0.00% - Horiz. % 31.96% 57.22% 100.00% - - - -
P/NAPS 2.22 2.70 1.79 1.00 0.94 0.55 0.61 24.00% YoY % -17.78% 50.84% 79.00% 6.38% 70.91% -9.84% - Horiz. % 363.93% 442.62% 293.44% 163.93% 154.10% 90.16% 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
SHB2015Q3result_31Jan15.pdf 
