[SUPERLN] YoY Quarter Result on 2015-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 27,051 30,565 22,296 22,357 17,109 14,539 14,394 11.08% YoY % -11.50% 37.09% -0.27% 30.67% 17.68% 1.01% - Horiz. % 187.93% 212.35% 154.90% 155.32% 118.86% 101.01% 100.00%
PBT 5,734 4,863 6,323 5,850 2,965 1,907 93 98.70% YoY % 17.91% -23.09% 8.09% 97.30% 55.48% 1,950.54% - Horiz. % 6,165.59% 5,229.03% 6,798.92% 6,290.32% 3,188.17% 2,050.54% 100.00%
Tax -1,506 -1,228 -1,284 -1,052 -884 -272 259 - YoY % -22.64% 4.36% -22.05% -19.00% -225.00% -205.02% - Horiz. % -581.47% -474.13% -495.75% -406.18% -341.31% -105.02% 100.00%
NP 4,228 3,635 5,039 4,798 2,081 1,635 352 51.30% YoY % 16.31% -27.86% 5.02% 130.56% 27.28% 364.49% - Horiz. % 1,201.14% 1,032.67% 1,431.53% 1,363.07% 591.19% 464.49% 100.00%
NP to SH 4,228 3,635 5,039 4,798 2,081 1,635 352 51.30% YoY % 16.31% -27.86% 5.02% 130.56% 27.28% 364.49% - Horiz. % 1,201.14% 1,032.67% 1,431.53% 1,363.07% 591.19% 464.49% 100.00%
Tax Rate 26.26 % 25.25 % 20.31 % 17.98 % 29.81 % 14.26 % -278.49 % - YoY % 4.00% 24.32% 12.96% -39.68% 109.05% 105.12% - Horiz. % -9.43% -9.07% -7.29% -6.46% -10.70% -5.12% 100.00%
Total Cost 22,823 26,930 17,257 17,559 15,028 12,904 14,042 8.43% YoY % -15.25% 56.05% -1.72% 16.84% 16.46% -8.10% - Horiz. % 162.53% 191.78% 122.90% 125.05% 107.02% 91.90% 100.00%
Net Worth 124,655 112,843 98,550 87,039 62,207 59,258 53,621 15.09% YoY % 10.47% 14.50% 13.23% 39.92% 4.98% 10.51% - Horiz. % 232.47% 210.44% 183.79% 162.32% 116.01% 110.51% 100.00%
Dividend 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 1,825 1,588 1,985 2,383 4,765 996 - - YoY % 14.98% -20.01% -16.70% -49.99% 378.02% 0.00% - Horiz. % 183.15% 159.29% 199.12% 239.04% 478.02% 100.00% -
Div Payout % 43.19 % 43.69 % 39.40 % 49.67 % 229.01 % 60.98 % - % - YoY % -1.14% 10.89% -20.68% -78.31% 275.55% 0.00% - Horiz. % 70.83% 71.65% 64.61% 81.45% 375.55% 100.00% -
Equity 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 124,655 112,843 98,550 87,039 62,207 59,258 53,621 15.09% YoY % 10.47% 14.50% 13.23% 39.92% 4.98% 10.51% - Horiz. % 232.47% 210.44% 183.79% 162.32% 116.01% 110.51% 100.00%
NOSH 158,776 158,800 79,406 79,437 79,427 79,756 78,222 12.52% YoY % -0.02% 99.98% -0.04% 0.01% -0.41% 1.96% - Horiz. % 202.98% 203.01% 101.51% 101.55% 101.54% 101.96% 100.00%
Ratio Analysis 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 15.63 % 11.89 % 22.60 % 21.46 % 12.16 % 11.25 % 2.45 % 36.17% YoY % 31.46% -47.39% 5.31% 76.48% 8.09% 359.18% - Horiz. % 637.96% 485.31% 922.45% 875.92% 496.33% 459.18% 100.00%
ROE 3.39 % 3.22 % 5.11 % 5.51 % 3.35 % 2.76 % 0.66 % 31.34% YoY % 5.28% -36.99% -7.26% 64.48% 21.38% 318.18% - Horiz. % 513.64% 487.88% 774.24% 834.85% 507.58% 418.18% 100.00%
Per Share 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 17.04 19.25 28.08 28.14 21.54 18.23 18.40 -1.27% YoY % -11.48% -31.45% -0.21% 30.64% 18.16% -0.92% - Horiz. % 92.61% 104.62% 152.61% 152.93% 117.07% 99.08% 100.00%
EPS 2.66 2.29 6.35 6.04 2.62 2.05 0.45 34.45% YoY % 16.16% -63.94% 5.13% 130.53% 27.80% 355.56% - Horiz. % 591.11% 508.89% 1,411.11% 1,342.22% 582.22% 455.56% 100.00%
DPS 1.15 1.00 2.50 3.00 6.00 1.25 0.00 - YoY % 15.00% -60.00% -16.67% -50.00% 380.00% 0.00% - Horiz. % 92.00% 80.00% 200.00% 240.00% 480.00% 100.00% -
NAPS 0.7851 0.7106 1.2411 1.0957 0.7832 0.7430 0.6855 2.29% YoY % 10.48% -42.74% 13.27% 39.90% 5.41% 8.39% - Horiz. % 114.53% 103.66% 181.05% 159.84% 114.25% 108.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,000 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 16.91 19.10 13.94 13.97 10.69 9.09 9.00 11.08% YoY % -11.47% 37.02% -0.21% 30.68% 17.60% 1.00% - Horiz. % 187.89% 212.22% 154.89% 155.22% 118.78% 101.00% 100.00%
EPS 2.64 2.27 3.15 3.00 1.30 1.02 0.22 51.28% YoY % 16.30% -27.94% 5.00% 130.77% 27.45% 363.64% - Horiz. % 1,200.00% 1,031.82% 1,431.82% 1,363.64% 590.91% 463.64% 100.00%
DPS 1.14 0.99 1.24 1.49 2.98 0.62 0.00 - YoY % 15.15% -20.16% -16.78% -50.00% 380.65% 0.00% - Horiz. % 183.87% 159.68% 200.00% 240.32% 480.65% 100.00% -
NAPS 0.7791 0.7053 0.6159 0.5440 0.3888 0.3704 0.3351 15.09% YoY % 10.46% 14.52% 13.22% 39.92% 4.97% 10.53% - Horiz. % 232.50% 210.47% 183.80% 162.34% 116.03% 110.53% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.1600 2.1900 2.3800 1.9400 0.6800 0.4800 0.4400 -
P/RPS 6.81 11.38 8.48 6.89 3.16 2.63 2.39 19.06% YoY % -40.16% 34.20% 23.08% 118.04% 20.15% 10.04% - Horiz. % 284.94% 476.15% 354.81% 288.28% 132.22% 110.04% 100.00%
P/EPS 43.56 95.67 37.50 32.12 25.95 23.41 97.78 -12.60% YoY % -54.47% 155.12% 16.75% 23.78% 10.85% -76.06% - Horiz. % 44.55% 97.84% 38.35% 32.85% 26.54% 23.94% 100.00%
EY 2.30 1.05 2.67 3.11 3.85 4.27 1.02 14.51% YoY % 119.05% -60.67% -14.15% -19.22% -9.84% 318.63% - Horiz. % 225.49% 102.94% 261.76% 304.90% 377.45% 418.63% 100.00%
DY 0.99 0.46 1.05 1.55 8.82 2.60 0.00 - YoY % 115.22% -56.19% -32.26% -82.43% 239.23% 0.00% - Horiz. % 38.08% 17.69% 40.38% 59.62% 339.23% 100.00% -
P/NAPS 1.48 3.08 1.92 1.77 0.87 0.65 0.64 14.99% YoY % -51.95% 60.42% 8.47% 103.45% 33.85% 1.56% - Horiz. % 231.25% 481.25% 300.00% 276.56% 135.94% 101.56% 100.00%
Price Multiplier on Announcement Date 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 12/12/18 14/12/17 15/12/16 10/12/15 19/12/14 20/12/13 11/12/12 -
Price 1.2600 2.0300 2.4600 2.3200 0.6500 0.4700 0.2700 -
P/RPS 7.40 10.55 8.76 8.24 3.02 2.58 1.47 30.90% YoY % -29.86% 20.43% 6.31% 172.85% 17.05% 75.51% - Horiz. % 503.40% 717.69% 595.92% 560.54% 205.44% 175.51% 100.00%
P/EPS 47.32 88.68 38.77 38.41 24.81 22.93 60.00 -3.88% YoY % -46.64% 128.73% 0.94% 54.82% 8.20% -61.78% - Horiz. % 78.87% 147.80% 64.62% 64.02% 41.35% 38.22% 100.00%
EY 2.11 1.13 2.58 2.60 4.03 4.36 1.67 3.97% YoY % 86.73% -56.20% -0.77% -35.48% -7.57% 161.08% - Horiz. % 126.35% 67.66% 154.49% 155.69% 241.32% 261.08% 100.00%
DY 0.91 0.49 1.02 1.29 9.23 2.66 0.00 - YoY % 85.71% -51.96% -20.93% -86.02% 246.99% 0.00% - Horiz. % 34.21% 18.42% 38.35% 48.50% 346.99% 100.00% -
P/NAPS 1.60 2.86 1.98 2.12 0.83 0.63 0.39 26.51% YoY % -44.06% 44.44% -6.60% 155.42% 31.75% 61.54% - Horiz. % 410.26% 733.33% 507.69% 543.59% 212.82% 161.54% 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
SHB2016Q2result_31Oct15.pdf 
