[SUPERLN] YoY TTM Result on 2022-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 102,656 92,386 100,803 108,206 108,779 106,969 93,930 1.49% YoY % 11.12% -8.35% -6.84% -0.53% 1.69% 13.88% - Horiz. % 109.29% 98.36% 107.32% 115.20% 115.81% 113.88% 100.00%
PBT 6,118 13,163 12,704 13,350 15,247 26,730 24,410 -20.59% YoY % -53.52% 3.61% -4.84% -12.44% -42.96% 9.50% - Horiz. % 25.06% 53.92% 52.04% 54.69% 62.46% 109.50% 100.00%
Tax -1,354 -1,449 -2,771 -3,421 -3,673 -5,527 -5,551 -20.95% YoY % 6.56% 47.71% 19.00% 6.86% 33.54% 0.43% - Horiz. % 24.39% 26.10% 49.92% 61.63% 66.17% 99.57% 100.00%
NP 4,764 11,714 9,933 9,929 11,574 21,203 18,859 -20.48% YoY % -59.33% 17.93% 0.04% -14.21% -45.41% 12.43% - Horiz. % 25.26% 62.11% 52.67% 52.65% 61.37% 112.43% 100.00%
NP to SH 4,764 11,714 9,933 9,929 11,574 21,230 18,856 -20.48% YoY % -59.33% 17.93% 0.04% -14.21% -45.48% 12.59% - Horiz. % 25.27% 62.12% 52.68% 52.66% 61.38% 112.59% 100.00%
Tax Rate 22.13 % 11.01 % 21.81 % 25.63 % 24.09 % 20.68 % 22.74 % -0.45% YoY % 101.00% -49.52% -14.90% 6.39% 16.49% -9.06% - Horiz. % 97.32% 48.42% 95.91% 112.71% 105.94% 90.94% 100.00%
Total Cost 97,892 80,672 90,870 98,277 97,205 85,766 75,071 4.52% YoY % 21.35% -11.22% -7.54% 1.10% 13.34% 14.25% - Horiz. % 130.40% 107.46% 121.05% 130.91% 129.48% 114.25% 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 4,999 4,841 4,842 4,366 9,131 7,541 -26.48% YoY % -76.19% 3.27% -0.02% 10.89% -52.18% 21.08% - Horiz. % 15.78% 66.29% 64.20% 64.21% 57.90% 121.08% 100.00%
Div Payout % 24.99 % 42.68 % 48.74 % 48.77 % 37.73 % 43.01 % 40.00 % -7.54% YoY % -41.45% -12.43% -0.06% 29.26% -12.28% 7.52% - Horiz. % 62.48% 106.70% 121.85% 121.92% 94.32% 107.52% 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 4.64 % 12.68 % 9.85 % 9.18 % 10.64 % 19.82 % 20.08 % -21.66% YoY % -63.41% 28.73% 7.30% -13.72% -46.32% -1.29% - Horiz. % 23.11% 63.15% 49.05% 45.72% 52.99% 98.71% 100.00%
ROE 3.31 % 8.50 % 7.52 % 7.92 % 9.64 % 19.45 % 20.19 % -26.01% YoY % -61.06% 13.03% -5.05% -17.84% -50.44% -3.67% - Horiz. % 16.39% 42.10% 37.25% 39.23% 47.75% 96.33% 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 64.68 58.21 63.51 68.16 68.50 67.36 118.42 -9.58% YoY % 11.11% -8.35% -6.82% -0.50% 1.69% -43.12% - Horiz. % 54.62% 49.16% 53.63% 57.56% 57.84% 56.88% 100.00%
EPS 3.00 7.38 6.26 6.25 7.29 13.37 23.77 -29.16% YoY % -59.35% 17.89% 0.16% -14.27% -45.47% -43.75% - Horiz. % 12.62% 31.05% 26.34% 26.29% 30.67% 56.25% 100.00%
DPS 0.75 3.15 3.05 3.05 2.75 5.75 9.50 -34.49% YoY % -76.19% 3.28% 0.00% 10.91% -52.17% -39.47% - Horiz. % 7.89% 33.16% 32.11% 32.11% 28.95% 60.53% 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 64.16 57.74 63.00 67.63 67.99 66.86 58.71 1.49% YoY % 11.12% -8.35% -6.85% -0.53% 1.69% 13.88% - Horiz. % 109.28% 98.35% 107.31% 115.19% 115.81% 113.88% 100.00%
EPS 2.98 7.32 6.21 6.21 7.23 13.27 11.79 -20.48% YoY % -59.29% 17.87% 0.00% -14.11% -45.52% 12.55% - Horiz. % 25.28% 62.09% 52.67% 52.67% 61.32% 112.55% 100.00%
DPS 0.74 3.12 3.03 3.03 2.73 5.71 4.71 -26.53% YoY % -76.28% 2.97% 0.00% 10.99% -52.19% 21.23% - Horiz. % 15.71% 66.24% 64.33% 64.33% 57.96% 121.23% 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 1.04 1.53 1.09 1.31 1.65 3.90 1.81 -8.82% YoY % -32.03% 40.37% -16.79% -20.61% -57.69% 115.47% - Horiz. % 57.46% 84.53% 60.22% 72.38% 91.16% 215.47% 100.00%
P/EPS 22.32 12.06 11.03 14.23 15.50 19.67 9.00 16.34% YoY % 85.07% 9.34% -22.49% -8.19% -21.20% 118.56% - Horiz. % 248.00% 134.00% 122.56% 158.11% 172.22% 218.56% 100.00%
EY 4.48 8.29 9.07 7.03 6.45 5.08 11.11 -14.04% YoY % -45.96% -8.60% 29.02% 8.99% 26.97% -54.28% - Horiz. % 40.32% 74.62% 81.64% 63.28% 58.06% 45.72% 100.00%
DY 1.12 3.54 4.42 3.43 2.43 2.19 4.44 -20.50% YoY % -68.36% -19.91% 28.86% 41.15% 10.96% -50.68% - Horiz. % 25.23% 79.73% 99.55% 77.25% 54.73% 49.32% 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 1.03 1.56 1.20 1.34 1.75 4.10 2.01 -10.54% YoY % -33.97% 30.00% -10.45% -23.43% -57.32% 103.98% - Horiz. % 51.24% 77.61% 59.70% 66.67% 87.06% 203.98% 100.00%
P/EPS 22.16 12.33 12.22 14.63 16.46 20.64 10.01 14.16% YoY % 79.72% 0.90% -16.47% -11.12% -20.25% 106.19% - Horiz. % 221.38% 123.18% 122.08% 146.15% 164.44% 206.19% 100.00%
EY 4.51 8.11 8.18 6.84 6.07 4.84 9.99 -12.41% YoY % -44.39% -0.86% 19.59% 12.69% 25.41% -51.55% - Horiz. % 45.15% 81.18% 81.88% 68.47% 60.76% 48.45% 100.00%
DY 1.13 3.46 3.99 3.33 2.29 2.08 3.99 -18.96% YoY % -67.34% -13.28% 19.82% 45.41% 10.10% -47.87% - Horiz. % 28.32% 86.72% 100.00% 83.46% 57.39% 52.13% 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 FY2023 QTR1.pdf 
