[SUPERLN] YoY Quarter Result on 2017-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 22,630 28,164 27,051 30,565 22,296 22,357 17,109 4.77% YoY % -19.65% 4.11% -11.50% 37.09% -0.27% 30.67% - Horiz. % 132.27% 164.62% 158.11% 178.65% 130.32% 130.67% 100.00%
PBT 3,368 3,511 5,734 4,863 6,323 5,850 2,965 2.14% YoY % -4.07% -38.77% 17.91% -23.09% 8.09% 97.30% - Horiz. % 113.59% 118.41% 193.39% 164.01% 213.25% 197.30% 100.00%
Tax -664 -849 -1,506 -1,228 -1,284 -1,052 -884 -4.65% YoY % 21.79% 43.63% -22.64% 4.36% -22.05% -19.00% - Horiz. % 75.11% 96.04% 170.36% 138.91% 145.25% 119.00% 100.00%
NP 2,704 2,662 4,228 3,635 5,039 4,798 2,081 4.46% YoY % 1.58% -37.04% 16.31% -27.86% 5.02% 130.56% - Horiz. % 129.94% 127.92% 203.17% 174.68% 242.14% 230.56% 100.00%
NP to SH 2,704 2,662 4,228 3,635 5,039 4,798 2,081 4.46% YoY % 1.58% -37.04% 16.31% -27.86% 5.02% 130.56% - Horiz. % 129.94% 127.92% 203.17% 174.68% 242.14% 230.56% 100.00%
Tax Rate 19.71 % 24.18 % 26.26 % 25.25 % 20.31 % 17.98 % 29.81 % -6.66% YoY % -18.49% -7.92% 4.00% 24.32% 12.96% -39.68% - Horiz. % 66.12% 81.11% 88.09% 84.70% 68.13% 60.32% 100.00%
Total Cost 19,926 25,502 22,823 26,930 17,257 17,559 15,028 4.81% YoY % -21.86% 11.74% -15.25% 56.05% -1.72% 16.84% - Horiz. % 132.59% 169.70% 151.87% 179.20% 114.83% 116.84% 100.00%
Net Worth 133,120 128,186 124,655 112,843 98,550 87,039 62,207 13.51% YoY % 3.85% 2.83% 10.47% 14.50% 13.23% 39.92% - Horiz. % 213.99% 206.06% 200.39% 181.40% 158.42% 139.92% 100.00%
Dividend 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 1,825 1,825 1,825 1,588 1,985 2,383 4,765 -14.77% YoY % -0.01% -0.02% 14.98% -20.01% -16.70% -49.99% - Horiz. % 38.30% 38.31% 38.31% 33.32% 41.66% 50.01% 100.00%
Div Payout % 67.50 % 68.58 % 43.19 % 43.69 % 39.40 % 49.67 % 229.01 % -18.41% YoY % -1.57% 58.79% -1.14% 10.89% -20.68% -78.31% - Horiz. % 29.47% 29.95% 18.86% 19.08% 17.20% 21.69% 100.00%
Equity 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 133,120 128,186 124,655 112,843 98,550 87,039 62,207 13.51% YoY % 3.85% 2.83% 10.47% 14.50% 13.23% 39.92% - Horiz. % 213.99% 206.06% 200.39% 181.40% 158.42% 139.92% 100.00%
NOSH 158,722 158,745 158,776 158,800 79,406 79,437 79,427 12.22% YoY % -0.01% -0.02% -0.02% 99.98% -0.04% 0.01% - Horiz. % 199.83% 199.86% 199.90% 199.93% 99.97% 100.01% 100.00%
Ratio Analysis 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 11.95 % 9.45 % 15.63 % 11.89 % 22.60 % 21.46 % 12.16 % -0.29% YoY % 26.46% -39.54% 31.46% -47.39% 5.31% 76.48% - Horiz. % 98.27% 77.71% 128.54% 97.78% 185.86% 176.48% 100.00%
ROE 2.03 % 2.08 % 3.39 % 3.22 % 5.11 % 5.51 % 3.35 % -8.00% YoY % -2.40% -38.64% 5.28% -36.99% -7.26% 64.48% - Horiz. % 60.60% 62.09% 101.19% 96.12% 152.54% 164.48% 100.00%
Per Share 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 14.26 17.74 17.04 19.25 28.08 28.14 21.54 -6.64% YoY % -19.62% 4.11% -11.48% -31.45% -0.21% 30.64% - Horiz. % 66.20% 82.36% 79.11% 89.37% 130.36% 130.64% 100.00%
EPS 1.70 1.68 2.66 2.29 6.35 6.04 2.62 -6.95% YoY % 1.19% -36.84% 16.16% -63.94% 5.13% 130.53% - Horiz. % 64.89% 64.12% 101.53% 87.40% 242.37% 230.53% 100.00%
DPS 1.15 1.15 1.15 1.00 2.50 3.00 6.00 -24.05% YoY % 0.00% 0.00% 15.00% -60.00% -16.67% -50.00% - Horiz. % 19.17% 19.17% 19.17% 16.67% 41.67% 50.00% 100.00%
NAPS 0.8387 0.8075 0.7851 0.7106 1.2411 1.0957 0.7832 1.15% YoY % 3.86% 2.85% 10.48% -42.74% 13.27% 39.90% - Horiz. % 107.09% 103.10% 100.24% 90.73% 158.47% 139.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,000 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 14.14 17.60 16.91 19.10 13.94 13.97 10.69 4.77% YoY % -19.66% 4.08% -11.47% 37.02% -0.21% 30.68% - Horiz. % 132.27% 164.64% 158.19% 178.67% 130.40% 130.68% 100.00%
EPS 1.69 1.66 2.64 2.27 3.15 3.00 1.30 4.47% YoY % 1.81% -37.12% 16.30% -27.94% 5.00% 130.77% - Horiz. % 130.00% 127.69% 203.08% 174.62% 242.31% 230.77% 100.00%
DPS 1.14 1.14 1.14 0.99 1.24 1.49 2.98 -14.79% YoY % 0.00% 0.00% 15.15% -20.16% -16.78% -50.00% - Horiz. % 38.26% 38.26% 38.26% 33.22% 41.61% 50.00% 100.00%
NAPS 0.8320 0.8012 0.7791 0.7053 0.6159 0.5440 0.3888 13.51% YoY % 3.84% 2.84% 10.46% 14.52% 13.22% 39.92% - Horiz. % 213.99% 206.07% 200.39% 181.40% 158.41% 139.92% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.7450 0.9850 1.1600 2.1900 2.3800 1.9400 0.6800 -
P/RPS 5.23 5.55 6.81 11.38 8.48 6.89 3.16 8.75% YoY % -5.77% -18.50% -40.16% 34.20% 23.08% 118.04% - Horiz. % 165.51% 175.63% 215.51% 360.13% 268.35% 218.04% 100.00%
P/EPS 43.73 58.74 43.56 95.67 37.50 32.12 25.95 9.08% YoY % -25.55% 34.85% -54.47% 155.12% 16.75% 23.78% - Horiz. % 168.52% 226.36% 167.86% 368.67% 144.51% 123.78% 100.00%
EY 2.29 1.70 2.30 1.05 2.67 3.11 3.85 -8.29% YoY % 34.71% -26.09% 119.05% -60.67% -14.15% -19.22% - Horiz. % 59.48% 44.16% 59.74% 27.27% 69.35% 80.78% 100.00%
DY 1.54 1.17 0.99 0.46 1.05 1.55 8.82 -25.22% YoY % 31.62% 18.18% 115.22% -56.19% -32.26% -82.43% - Horiz. % 17.46% 13.27% 11.22% 5.22% 11.90% 17.57% 100.00%
P/NAPS 0.89 1.22 1.48 3.08 1.92 1.77 0.87 0.38% YoY % -27.05% -17.57% -51.95% 60.42% 8.47% 103.45% - Horiz. % 102.30% 140.23% 170.11% 354.02% 220.69% 203.45% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 18/12/20 09/12/19 12/12/18 14/12/17 15/12/16 10/12/15 19/12/14 -
Price 1.0100 0.9900 1.2600 2.0300 2.4600 2.3200 0.6500 -
P/RPS 7.08 5.58 7.40 10.55 8.76 8.24 3.02 15.24% YoY % 26.88% -24.59% -29.86% 20.43% 6.31% 172.85% - Horiz. % 234.44% 184.77% 245.03% 349.34% 290.07% 272.85% 100.00%
P/EPS 59.29 59.04 47.32 88.68 38.77 38.41 24.81 15.61% YoY % 0.42% 24.77% -46.64% 128.73% 0.94% 54.82% - Horiz. % 238.98% 237.97% 190.73% 357.44% 156.27% 154.82% 100.00%
EY 1.69 1.69 2.11 1.13 2.58 2.60 4.03 -13.47% YoY % 0.00% -19.91% 86.73% -56.20% -0.77% -35.48% - Horiz. % 41.94% 41.94% 52.36% 28.04% 64.02% 64.52% 100.00%
DY 1.14 1.16 0.91 0.49 1.02 1.29 9.23 -29.41% YoY % -1.72% 27.47% 85.71% -51.96% -20.93% -86.02% - Horiz. % 12.35% 12.57% 9.86% 5.31% 11.05% 13.98% 100.00%
P/NAPS 1.20 1.23 1.60 2.86 1.98 2.12 0.83 6.33% YoY % -2.44% -23.12% -44.06% 44.44% -6.60% 155.42% - Horiz. % 144.58% 148.19% 192.77% 344.58% 238.55% 255.42% 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