[SUPERLN] YoY Quarter Result on 2018-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 23,262 22,630 28,164 27,051 30,565 22,296 22,357 0.66% YoY % 2.79% -19.65% 4.11% -11.50% 37.09% -0.27% - Horiz. % 104.05% 101.22% 125.97% 121.00% 136.71% 99.73% 100.00%
PBT 1,389 3,368 3,511 5,734 4,863 6,323 5,850 -21.29% YoY % -58.76% -4.07% -38.77% 17.91% -23.09% 8.09% - Horiz. % 23.74% 57.57% 60.02% 98.02% 83.13% 108.09% 100.00%
Tax -331 -664 -849 -1,506 -1,228 -1,284 -1,052 -17.51% YoY % 50.15% 21.79% 43.63% -22.64% 4.36% -22.05% - Horiz. % 31.46% 63.12% 80.70% 143.16% 116.73% 122.05% 100.00%
NP 1,058 2,704 2,662 4,228 3,635 5,039 4,798 -22.26% YoY % -60.87% 1.58% -37.04% 16.31% -27.86% 5.02% - Horiz. % 22.05% 56.36% 55.48% 88.12% 75.76% 105.02% 100.00%
NP to SH 1,058 2,704 2,662 4,228 3,635 5,039 4,798 -22.26% YoY % -60.87% 1.58% -37.04% 16.31% -27.86% 5.02% - Horiz. % 22.05% 56.36% 55.48% 88.12% 75.76% 105.02% 100.00%
Tax Rate 23.83 % 19.71 % 24.18 % 26.26 % 25.25 % 20.31 % 17.98 % 4.80% YoY % 20.90% -18.49% -7.92% 4.00% 24.32% 12.96% - Horiz. % 132.54% 109.62% 134.48% 146.05% 140.43% 112.96% 100.00%
Total Cost 22,204 19,926 25,502 22,823 26,930 17,257 17,559 3.99% YoY % 11.43% -21.86% 11.74% -15.25% 56.05% -1.72% - Horiz. % 126.45% 113.48% 145.24% 129.98% 153.37% 98.28% 100.00%
Net Worth 138,373 133,120 128,186 124,655 112,843 98,550 87,039 8.03% YoY % 3.95% 3.85% 2.83% 10.47% 14.50% 13.23% - Horiz. % 158.98% 152.94% 147.27% 143.22% 129.65% 113.23% 100.00%
Dividend 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div - 1,825 1,825 1,825 1,588 1,985 2,383 - YoY % 0.00% -0.01% -0.02% 14.98% -20.01% -16.70% - Horiz. % 0.00% 76.59% 76.60% 76.62% 66.64% 83.30% 100.00%
Div Payout % - % 67.50 % 68.58 % 43.19 % 43.69 % 39.40 % 49.67 % - YoY % 0.00% -1.57% 58.79% -1.14% 10.89% -20.68% - Horiz. % 0.00% 135.90% 138.07% 86.95% 87.96% 79.32% 100.00%
Equity 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 138,373 133,120 128,186 124,655 112,843 98,550 87,039 8.03% YoY % 3.95% 3.85% 2.83% 10.47% 14.50% 13.23% - Horiz. % 158.98% 152.94% 147.27% 143.22% 129.65% 113.23% 100.00%
NOSH 158,722 158,722 158,745 158,776 158,800 79,406 79,437 12.22% YoY % 0.00% -0.01% -0.02% -0.02% 99.98% -0.04% - Horiz. % 199.81% 199.81% 199.84% 199.88% 199.91% 99.96% 100.00%
Ratio Analysis 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 4.55 % 11.95 % 9.45 % 15.63 % 11.89 % 22.60 % 21.46 % -22.76% YoY % -61.92% 26.46% -39.54% 31.46% -47.39% 5.31% - Horiz. % 21.20% 55.68% 44.04% 72.83% 55.41% 105.31% 100.00%
ROE 0.76 % 2.03 % 2.08 % 3.39 % 3.22 % 5.11 % 5.51 % -28.10% YoY % -62.56% -2.40% -38.64% 5.28% -36.99% -7.26% - Horiz. % 13.79% 36.84% 37.75% 61.52% 58.44% 92.74% 100.00%
Per Share 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 14.66 14.26 17.74 17.04 19.25 28.08 28.14 -10.29% YoY % 2.81% -19.62% 4.11% -11.48% -31.45% -0.21% - Horiz. % 52.10% 50.68% 63.04% 60.55% 68.41% 99.79% 100.00%
EPS 0.67 1.70 1.68 2.66 2.29 6.35 6.04 -30.66% YoY % -60.59% 1.19% -36.84% 16.16% -63.94% 5.13% - Horiz. % 11.09% 28.15% 27.81% 44.04% 37.91% 105.13% 100.00%
DPS 0.00 1.15 1.15 1.15 1.00 2.50 3.00 - YoY % 0.00% 0.00% 0.00% 15.00% -60.00% -16.67% - Horiz. % 0.00% 38.33% 38.33% 38.33% 33.33% 83.33% 100.00%
NAPS 0.8718 0.8387 0.8075 0.7851 0.7106 1.2411 1.0957 -3.73% YoY % 3.95% 3.86% 2.85% 10.48% -42.74% 13.27% - Horiz. % 79.57% 76.54% 73.70% 71.65% 64.85% 113.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,000 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 14.54 14.14 17.60 16.91 19.10 13.94 13.97 0.67% YoY % 2.83% -19.66% 4.08% -11.47% 37.02% -0.21% - Horiz. % 104.08% 101.22% 125.98% 121.05% 136.72% 99.79% 100.00%
EPS 0.66 1.69 1.66 2.64 2.27 3.15 3.00 -22.29% YoY % -60.95% 1.81% -37.12% 16.30% -27.94% 5.00% - Horiz. % 22.00% 56.33% 55.33% 88.00% 75.67% 105.00% 100.00%
DPS 0.00 1.14 1.14 1.14 0.99 1.24 1.49 - YoY % 0.00% 0.00% 0.00% 15.15% -20.16% -16.78% - Horiz. % 0.00% 76.51% 76.51% 76.51% 66.44% 83.22% 100.00%
NAPS 0.8648 0.8320 0.8012 0.7791 0.7053 0.6159 0.5440 8.02% YoY % 3.94% 3.84% 2.84% 10.46% 14.52% 13.22% - Horiz. % 158.97% 152.94% 147.28% 143.22% 129.65% 113.22% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.8950 0.7450 0.9850 1.1600 2.1900 2.3800 1.9400 -
P/RPS 6.11 5.23 5.55 6.81 11.38 8.48 6.89 -1.98% YoY % 16.83% -5.77% -18.50% -40.16% 34.20% 23.08% - Horiz. % 88.68% 75.91% 80.55% 98.84% 165.17% 123.08% 100.00%
P/EPS 134.27 43.73 58.74 43.56 95.67 37.50 32.12 26.89% YoY % 207.04% -25.55% 34.85% -54.47% 155.12% 16.75% - Horiz. % 418.03% 136.15% 182.88% 135.62% 297.85% 116.75% 100.00%
EY 0.74 2.29 1.70 2.30 1.05 2.67 3.11 -21.26% YoY % -67.69% 34.71% -26.09% 119.05% -60.67% -14.15% - Horiz. % 23.79% 73.63% 54.66% 73.95% 33.76% 85.85% 100.00%
DY 0.00 1.54 1.17 0.99 0.46 1.05 1.55 - YoY % 0.00% 31.62% 18.18% 115.22% -56.19% -32.26% - Horiz. % 0.00% 99.35% 75.48% 63.87% 29.68% 67.74% 100.00%
P/NAPS 1.03 0.89 1.22 1.48 3.08 1.92 1.77 -8.62% YoY % 15.73% -27.05% -17.57% -51.95% 60.42% 8.47% - Horiz. % 58.19% 50.28% 68.93% 83.62% 174.01% 108.47% 100.00%
Price Multiplier on Announcement Date 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 21/12/21 18/12/20 09/12/19 12/12/18 14/12/17 15/12/16 10/12/15 -
Price 0.7700 1.0100 0.9900 1.2600 2.0300 2.4600 2.3200 -
P/RPS 5.25 7.08 5.58 7.40 10.55 8.76 8.24 -7.23% YoY % -25.85% 26.88% -24.59% -29.86% 20.43% 6.31% - Horiz. % 63.71% 85.92% 67.72% 89.81% 128.03% 106.31% 100.00%
P/EPS 115.52 59.29 59.04 47.32 88.68 38.77 38.41 20.12% YoY % 94.84% 0.42% 24.77% -46.64% 128.73% 0.94% - Horiz. % 300.76% 154.36% 153.71% 123.20% 230.88% 100.94% 100.00%
EY 0.87 1.69 1.69 2.11 1.13 2.58 2.60 -16.66% YoY % -48.52% 0.00% -19.91% 86.73% -56.20% -0.77% - Horiz. % 33.46% 65.00% 65.00% 81.15% 43.46% 99.23% 100.00%
DY 0.00 1.14 1.16 0.91 0.49 1.02 1.29 - YoY % 0.00% -1.72% 27.47% 85.71% -51.96% -20.93% - Horiz. % 0.00% 88.37% 89.92% 70.54% 37.98% 79.07% 100.00%
P/NAPS 0.88 1.20 1.23 1.60 2.86 1.98 2.12 -13.62% YoY % -26.67% -2.44% -23.12% -44.06% 44.44% -6.60% - Horiz. % 41.51% 56.60% 58.02% 75.47% 134.91% 93.40% 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 FY2019 QTR2.pdf 
