[SUPERLN] YoY Quarter Result on 2020-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 29,767 19,165 27,406 28,222 25,720 26,326 25,625 2.53% YoY % 55.32% -30.07% -2.89% 9.73% -2.30% 2.74% - Horiz. % 116.16% 74.79% 106.95% 110.13% 100.37% 102.74% 100.00%
PBT 1,346 2,632 4,689 3,232 3,939 4,554 8,047 -25.76% YoY % -48.86% -43.87% 45.08% -17.95% -13.50% -43.41% - Horiz. % 16.73% 32.71% 58.27% 40.16% 48.95% 56.59% 100.00%
Tax -459 -298 -894 -747 -1,091 -1,013 -1,992 -21.69% YoY % -54.03% 66.67% -19.68% 31.53% -7.70% 49.15% - Horiz. % 23.04% 14.96% 44.88% 37.50% 54.77% 50.85% 100.00%
NP 887 2,334 3,795 2,485 2,848 3,541 6,055 -27.38% YoY % -62.00% -38.50% 52.72% -12.75% -19.57% -41.52% - Horiz. % 14.65% 38.55% 62.68% 41.04% 47.04% 58.48% 100.00%
NP to SH 887 2,334 3,795 2,485 2,848 3,568 6,052 -27.38% YoY % -62.00% -38.50% 52.72% -12.75% -20.18% -41.04% - Horiz. % 14.66% 38.57% 62.71% 41.06% 47.06% 58.96% 100.00%
Tax Rate 34.10 % 11.32 % 19.07 % 23.11 % 27.70 % 22.24 % 24.75 % 5.48% YoY % 201.24% -40.64% -17.48% -16.57% 24.55% -10.14% - Horiz. % 137.78% 45.74% 77.05% 93.37% 111.92% 89.86% 100.00%
Total Cost 28,880 16,831 23,611 25,737 22,872 22,785 19,570 6.70% YoY % 71.59% -28.72% -8.26% 12.53% 0.38% 16.43% - Horiz. % 147.57% 86.00% 120.65% 131.51% 116.87% 116.43% 100.00%
Net Worth 143,960 137,786 132,120 125,364 120,031 109,175 93,405 7.47% YoY % 4.48% 4.29% 5.39% 4.44% 9.94% 16.88% - Horiz. % 154.12% 147.51% 141.45% 134.22% 128.51% 116.88% 100.00%
Dividend 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - 1,190 1,190 1,190 1,190 2,382 1,982 - YoY % 0.00% 0.00% -0.02% -0.03% -50.00% 20.12% - Horiz. % 0.00% 60.03% 60.03% 60.04% 60.06% 120.12% 100.00%
Div Payout % - % 51.00 % 31.37 % 47.91 % 41.82 % 66.76 % 32.77 % - YoY % 0.00% 62.58% -34.52% 14.56% -37.36% 103.72% - Horiz. % 0.00% 155.63% 95.73% 146.20% 127.62% 203.72% 100.00%
Equity 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 143,960 137,786 132,120 125,364 120,031 109,175 93,405 7.47% YoY % 4.48% 4.29% 5.39% 4.44% 9.94% 16.88% - Horiz. % 154.12% 147.51% 141.45% 134.22% 128.51% 116.88% 100.00%
NOSH 158,722 158,722 158,722 158,750 158,793 158,800 79,318 12.25% YoY % 0.00% 0.00% -0.02% -0.03% -0.00% 100.21% - Horiz. % 200.11% 200.11% 200.11% 200.14% 200.20% 200.21% 100.00%
Ratio Analysis 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 2.98 % 12.18 % 13.85 % 8.81 % 11.07 % 13.45 % 23.63 % -29.17% YoY % -75.53% -12.06% 57.21% -20.42% -17.70% -43.08% - Horiz. % 12.61% 51.54% 58.61% 37.28% 46.85% 56.92% 100.00%
ROE 0.62 % 1.69 % 2.87 % 1.98 % 2.37 % 3.27 % 6.48 % -32.36% YoY % -63.31% -41.11% 44.95% -16.46% -27.52% -49.54% - Horiz. % 9.57% 26.08% 44.29% 30.56% 36.57% 50.46% 100.00%
Per Share 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 18.75 12.07 17.27 17.78 16.20 16.58 32.31 -8.67% YoY % 55.34% -30.11% -2.87% 9.75% -2.29% -48.68% - Horiz. % 58.03% 37.36% 53.45% 55.03% 50.14% 51.32% 100.00%
EPS 0.56 1.47 2.39 1.57 1.79 2.23 7.63 -35.28% YoY % -61.90% -38.49% 52.23% -12.29% -19.73% -70.77% - Horiz. % 7.34% 19.27% 31.32% 20.58% 23.46% 29.23% 100.00%
DPS 0.00 0.75 0.75 0.75 0.75 1.50 2.50 - YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -40.00% - Horiz. % 0.00% 30.00% 30.00% 30.00% 30.00% 60.00% 100.00%
NAPS 0.9070 0.8681 0.8324 0.7897 0.7559 0.6875 1.1776 -4.26% YoY % 4.48% 4.29% 5.41% 4.47% 9.95% -41.62% - Horiz. % 77.02% 73.72% 70.69% 67.06% 64.19% 58.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,000 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 18.60 11.98 17.13 17.64 16.08 16.45 16.02 2.52% YoY % 55.26% -30.06% -2.89% 9.70% -2.25% 2.68% - Horiz. % 116.10% 74.78% 106.93% 110.11% 100.37% 102.68% 100.00%
EPS 0.55 1.46 2.37 1.55 1.78 2.23 3.78 -27.47% YoY % -62.33% -38.40% 52.90% -12.92% -20.18% -41.01% - Horiz. % 14.55% 38.62% 62.70% 41.01% 47.09% 58.99% 100.00%
DPS 0.00 0.74 0.74 0.74 0.74 1.49 1.24 - YoY % 0.00% 0.00% 0.00% 0.00% -50.34% 20.16% - Horiz. % 0.00% 59.68% 59.68% 59.68% 59.68% 120.16% 100.00%
NAPS 0.8998 0.8612 0.8258 0.7835 0.7502 0.6823 0.5838 7.47% YoY % 4.48% 4.29% 5.40% 4.44% 9.95% 16.87% - Horiz. % 154.13% 147.52% 141.45% 134.21% 128.50% 116.87% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.6700 0.8900 0.6900 0.8900 1.1300 2.6300 2.1400 -
P/RPS 3.57 7.37 4.00 5.01 6.98 15.86 6.62 -9.78% YoY % -51.56% 84.25% -20.16% -28.22% -55.99% 139.58% - Horiz. % 53.93% 111.33% 60.42% 75.68% 105.44% 239.58% 100.00%
P/EPS 119.89 60.52 28.86 56.86 63.00 117.05 28.05 27.38% YoY % 98.10% 109.70% -49.24% -9.75% -46.18% 317.29% - Horiz. % 427.42% 215.76% 102.89% 202.71% 224.60% 417.29% 100.00%
EY 0.83 1.65 3.47 1.76 1.59 0.85 3.57 -21.58% YoY % -49.70% -52.45% 97.16% 10.69% 87.06% -76.19% - Horiz. % 23.25% 46.22% 97.20% 49.30% 44.54% 23.81% 100.00%
DY 0.00 0.84 1.09 0.84 0.66 0.57 1.17 - YoY % 0.00% -22.94% 29.76% 27.27% 15.79% -51.28% - Horiz. % 0.00% 71.79% 93.16% 71.79% 56.41% 48.72% 100.00%
P/NAPS 0.74 1.03 0.83 1.13 1.49 3.83 1.82 -13.92% YoY % -28.16% 24.10% -26.55% -24.16% -61.10% 110.44% - Horiz. % 40.66% 56.59% 45.60% 62.09% 81.87% 210.44% 100.00%
Price Multiplier on Announcement Date 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 21/09/22 21/09/21 21/09/20 26/09/19 18/09/18 26/09/17 27/09/16 -
Price 0.6650 0.9100 0.7650 0.9150 1.2000 2.7600 2.3800 -
P/RPS 3.55 7.54 4.43 5.15 7.41 16.65 7.37 -11.46% YoY % -52.92% 70.20% -13.98% -30.50% -55.50% 125.92% - Horiz. % 48.17% 102.31% 60.11% 69.88% 100.54% 225.92% 100.00%
P/EPS 119.00 61.88 32.00 58.45 66.91 122.84 31.19 24.99% YoY % 92.31% 93.38% -45.25% -12.64% -45.53% 293.84% - Horiz. % 381.53% 198.40% 102.60% 187.40% 214.52% 393.84% 100.00%
EY 0.84 1.62 3.13 1.71 1.49 0.81 3.21 -20.02% YoY % -48.15% -48.24% 83.04% 14.77% 83.95% -74.77% - Horiz. % 26.17% 50.47% 97.51% 53.27% 46.42% 25.23% 100.00%
DY 0.00 0.82 0.98 0.82 0.62 0.54 1.05 - YoY % 0.00% -16.33% 19.51% 32.26% 14.81% -48.57% - Horiz. % 0.00% 78.10% 93.33% 78.10% 59.05% 51.43% 100.00%
P/NAPS 0.73 1.05 0.92 1.16 1.59 4.01 2.02 -15.60% YoY % -30.48% 14.13% -20.69% -27.04% -60.35% 98.51% - Horiz. % 36.14% 51.98% 45.54% 57.43% 78.71% 198.51% 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 FY2021 QTR1.pdf 
