[SUPERLN] QoQ TTM Result on 31-Jul-2022 [#1]

Announcement Date
21-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- -23.3%
YoY- -59.33%
Quarter Report
View:
Show?
TTM Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 107,996 102,656 92,054 94,150 93,018 92,386 100,627 4.81%
PBT 5,385 6,118 7,404 10,232 11,184 13,163 15,220 -49.88%
Tax -1,517 -1,354 -1,193 -1,747 -1,116 -1,449 -2,045 -18.00%
NP 3,868 4,764 6,211 8,485 10,068 11,714 13,175 -55.72%
-
NP to SH 3,868 4,764 6,211 8,485 10,068 11,714 13,175 -55.72%
-
Tax Rate 28.17% 22.13% 16.11% 17.07% 9.98% 11.01% 13.44% -
Total Cost 104,128 97,892 85,843 85,665 82,950 80,672 87,452 12.30%
-
Net Worth 145,198 143,960 142,786 140,627 138,373 137,786 135,770 4.56%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 2,460 1,190 2,380 2,380 3,174 4,999 4,999 -37.58%
Div Payout % 63.60% 24.99% 38.33% 28.06% 31.53% 42.68% 37.95% -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 145,198 143,960 142,786 140,627 138,373 137,786 135,770 4.56%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 3.58% 4.64% 6.75% 9.01% 10.82% 12.68% 13.09% -
ROE 2.66% 3.31% 4.35% 6.03% 7.28% 8.50% 9.70% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 68.04 64.68 58.00 59.32 58.60 58.21 63.40 4.80%
EPS 2.44 3.00 3.91 5.35 6.34 7.38 8.30 -55.68%
DPS 1.55 0.75 1.50 1.50 2.00 3.15 3.15 -37.59%
NAPS 0.9148 0.907 0.8996 0.886 0.8718 0.8681 0.8554 4.56%
Adjusted Per Share Value based on latest NOSH - 160,000
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 67.50 64.16 57.53 58.84 58.14 57.74 62.89 4.81%
EPS 2.42 2.98 3.88 5.30 6.29 7.32 8.23 -55.68%
DPS 1.54 0.74 1.49 1.49 1.98 3.12 3.12 -37.46%
NAPS 0.9075 0.8998 0.8924 0.8789 0.8648 0.8612 0.8486 4.56%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.655 0.67 0.725 0.79 0.895 0.89 0.925 -
P/RPS 0.96 1.04 1.25 1.33 1.53 1.53 1.46 -24.32%
P/EPS 26.88 22.32 18.53 14.78 14.11 12.06 11.14 79.61%
EY 3.72 4.48 5.40 6.77 7.09 8.29 8.97 -44.29%
DY 2.37 1.12 2.07 1.90 2.23 3.54 3.41 -21.48%
P/NAPS 0.72 0.74 0.81 0.89 1.03 1.03 1.08 -23.62%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 02/12/22 21/09/22 30/06/22 16/03/22 21/12/21 21/09/21 29/06/21 -
Price 0.65 0.665 0.69 0.705 0.77 0.91 0.91 -
P/RPS 0.96 1.03 1.19 1.19 1.31 1.56 1.44 -23.62%
P/EPS 26.67 22.16 17.63 13.19 12.14 12.33 10.96 80.62%
EY 3.75 4.51 5.67 7.58 8.24 8.11 9.12 -44.61%
DY 2.38 1.13 2.17 2.13 2.60 3.46 3.46 -22.02%
P/NAPS 0.71 0.73 0.77 0.80 0.88 1.05 1.06 -23.39%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment