[SUPERLN] YoY Annualized Quarter Result on 31-Jul-2016 [#1]

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Annualized Quarter Result
Revenue	112,888	102,880	105,304	102,500	88,424	68,832	63,508	10.05%
YoY %	9.73%	-2.30%	2.74%	15.92%	28.46%	8.38%	-	-
Horiz. %	177.75%	162.00%	165.81%	161.40%	139.23%	108.38%	100.00%	-
PBT	12,928	15,756	18,216	32,188	19,996	6,140	11,320	2.23%
YoY %	-17.95%	-13.50%	-43.41%	60.97%	225.67%	-45.76%	-	-
Horiz. %	114.20%	139.19%	160.92%	284.35%	176.64%	54.24%	100.00%	-
Tax	-2,988	-4,364	-4,052	-7,968	-4,572	-1,660	-3,868	-4.20%
YoY %	31.53%	-7.70%	49.15%	-74.28%	-175.42%	57.08%	-	-
Horiz. %	77.25%	112.82%	104.76%	206.00%	118.20%	42.92%	100.00%	-
NP	9,940	11,392	14,164	24,220	15,424	4,480	7,452	4.91%
YoY %	-12.75%	-19.57%	-41.52%	57.03%	244.29%	-39.88%	-	-
Horiz. %	133.39%	152.87%	190.07%	325.01%	206.98%	60.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,940	11,392	14,272	24,208	15,424	4,480	7,452	4.91%
YoY %	-12.75%	-20.18%	-41.04%	56.95%	244.29%	-39.88%	-	-
Horiz. %	133.39%	152.87%	191.52%	324.85%	206.98%	60.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.11%	27.70%	22.24%	24.75%	22.86%	27.04%	34.17%	-
YoY %	-16.57%	24.55%	-10.14%	8.27%	-15.46%	-20.87%	-	-
Horiz. %	67.63%	81.07%	65.09%	72.43%	66.90%	79.13%	100.00%	-
Total Cost	102,948	91,488	91,140	78,280	73,000	64,352	56,056	10.65%
YoY %	12.53%	0.38%	16.43%	7.23%	13.44%	14.80%	-	-
Horiz. %	183.65%	163.21%	162.59%	139.65%	130.23%	114.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,364	120,031	109,175	93,405	83,729	60,130	57,753	13.78%
YoY %	4.44%	9.94%	16.88%	11.56%	39.25%	4.12%	-	-
Horiz. %	217.07%	207.84%	189.04%	161.73%	144.98%	104.12%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Dividend
Div	4,762	4,763	9,528	7,931	6,347	6,354	5,596	-2.65%
YoY %	-0.02%	-50.01%	20.14%	24.96%	-0.11%	13.55%	-	-
Horiz. %	85.10%	85.11%	170.26%	141.73%	113.42%	113.55%	100.00%	-
Div Payout %	47.91%	41.82%	66.76%	32.77%	41.15%	141.84%	75.11%	-
YoY %	14.56%	-37.36%	103.72%	-20.36%	-70.99%	88.84%	-	-
Horiz. %	63.79%	55.68%	88.88%	43.63%	54.79%	188.84%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Equity
Net Worth	125,364	120,031	109,175	93,405	83,729	60,130	57,753	13.78%
YoY %	4.44%	9.94%	16.88%	11.56%	39.25%	4.12%	-	-
Horiz. %	217.07%	207.84%	189.04%	161.73%	144.98%	104.12%	100.00%	-
NOSH	160,000	160,000	160,000	79,318	79,341	79,432	79,957	12.25%
YoY %	0.00%	0.00%	101.72%	-0.03%	-0.11%	-0.66%	-	-
Horiz. %	200.11%	200.11%	200.11%	99.20%	99.23%	99.34%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Ratio Analysis
NP Margin	8.81%	11.07%	13.45%	23.63%	17.44%	6.51%	11.73%	-
YoY %	-20.42%	-17.70%	-43.08%	35.49%	167.90%	-44.50%	-	-
Horiz. %	75.11%	94.37%	114.66%	201.45%	148.68%	55.50%	100.00%	-
ROE	7.93%	9.49%	13.07%	25.92%	18.42%	7.45%	12.90%	-
YoY %	-16.44%	-27.39%	-49.58%	40.72%	147.25%	-42.25%	-	-
Horiz. %	61.47%	73.57%	101.32%	200.93%	142.79%	57.75%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Per Share
RPS	71.11	64.79	66.31	129.23	111.45	86.65	79.43	-1.82%
YoY %	9.75%	-2.29%	-48.69%	15.95%	28.62%	9.09%	-	-
Horiz. %	89.53%	81.57%	83.48%	162.70%	140.31%	109.09%	100.00%	-
EPS	6.28	7.16	8.92	30.52	19.44	5.64	9.32	-6.36%
YoY %	-12.29%	-19.73%	-70.77%	57.00%	244.68%	-39.48%	-	-
Horiz. %	67.38%	76.82%	95.71%	327.47%	208.58%	60.52%	100.00%	-
DPS	3.00	3.00	6.00	10.00	8.00	8.00	7.00	-13.16%
YoY %	0.00%	-50.00%	-40.00%	25.00%	0.00%	14.29%	-	-
Horiz. %	42.86%	42.86%	85.71%	142.86%	114.29%	114.29%	100.00%	-
NAPS	0.7897	0.7559	0.6875	1.1776	1.0553	0.757	0.7223	1.49%
YoY %	4.47%	9.95%	-41.62%	11.59%	39.41%	4.80%	-	-
Horiz. %	109.33%	104.65%	95.18%	163.03%	146.10%	104.80%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 79,318
RPS	70.56	64.30	65.82	64.06	55.27	43.02	39.69	10.05%
YoY %	9.74%	-2.31%	2.75%	15.90%	28.48%	8.39%	-	-
Horiz. %	177.78%	162.01%	165.84%	161.40%	139.25%	108.39%	100.00%	-
EPS	6.21	7.12	8.92	15.13	9.64	2.80	4.66	4.89%
YoY %	-12.78%	-20.18%	-41.04%	56.95%	244.29%	-39.91%	-	-
Horiz. %	133.26%	152.79%	191.42%	324.68%	206.87%	60.09%	100.00%	-
DPS	2.98	2.98	5.96	4.96	3.97	3.97	3.50	-2.64%
YoY %	0.00%	-50.00%	20.16%	24.94%	0.00%	13.43%	-	-
Horiz. %	85.14%	85.14%	170.29%	141.71%	113.43%	113.43%	100.00%	-
NAPS	0.7835	0.7502	0.6823	0.5838	0.5233	0.3758	0.361	13.77%
YoY %	4.44%	9.95%	16.87%	11.56%	39.25%	4.10%	-	-
Horiz. %	217.04%	207.81%	189.00%	161.72%	144.96%	104.10%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	-
Price	0.89	1.13	2.63	2.14	1.58	0.67	0.365	-
P/RPS	1.25	1.74	3.97	1.66	1.42	0.77	0.46	18.12%
YoY %	-28.16%	-56.17%	139.16%	16.90%	84.42%	67.39%	-	-
Horiz. %	271.74%	378.26%	863.04%	360.87%	308.70%	167.39%	100.00%	-
P/EPS	14.21	15.75	29.26	7.01	8.13	11.88	3.92	23.92%
YoY %	-9.78%	-46.17%	317.40%	-13.78%	-31.57%	203.06%	-	-
Horiz. %	362.50%	401.79%	746.43%	178.83%	207.40%	303.06%	100.00%	-
EY	7.04	6.35	3.42	14.26	12.30	8.42	25.53	-19.31%
YoY %	10.87%	85.67%	-76.02%	15.93%	46.08%	-67.02%	-	-
Horiz. %	27.58%	24.87%	13.40%	55.86%	48.18%	32.98%	100.00%	-
DY	3.37	2.65	2.28	4.67	5.06	11.94	19.18	-25.15%
YoY %	27.17%	16.23%	-51.18%	-7.71%	-57.62%	-37.75%	-	-
Horiz. %	17.57%	13.82%	11.89%	24.35%	26.38%	62.25%	100.00%	-
P/NAPS	1.13	1.49	3.83	1.82	1.50	0.89	0.51	14.17%
YoY %	-24.16%	-61.10%	110.44%	21.33%	68.54%	74.51%	-	-
Horiz. %	221.57%	292.16%	750.98%	356.86%	294.12%	174.51%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	26/09/19	18/09/18	26/09/17	27/09/16	29/09/15	18/09/14	18/09/13	-
Price	0.915	1.20	2.76	2.38	1.50	0.68	0.38	-
P/RPS	1.29	1.85	4.16	1.84	1.35	0.78	0.48	17.90%
YoY %	-30.27%	-55.53%	126.09%	36.30%	73.08%	62.50%	-	-
Horiz. %	268.75%	385.42%	866.67%	383.33%	281.25%	162.50%	100.00%	-
P/EPS	14.61	16.73	30.71	7.80	7.72	12.06	4.08	23.67%
YoY %	-12.67%	-45.52%	293.72%	1.04%	-35.99%	195.59%	-	-
Horiz. %	358.09%	410.05%	752.70%	191.18%	189.22%	295.59%	100.00%	-
EY	6.84	5.98	3.26	12.82	12.96	8.29	24.53	-19.16%
YoY %	14.38%	83.44%	-74.57%	-1.08%	56.33%	-66.20%	-	-
Horiz. %	27.88%	24.38%	13.29%	52.26%	52.83%	33.80%	100.00%	-
DY	3.28	2.50	2.17	4.20	5.33	11.76	18.42	-24.98%
YoY %	31.20%	15.21%	-48.33%	-21.20%	-54.68%	-36.16%	-	-
Horiz. %	17.81%	13.57%	11.78%	22.80%	28.94%	63.84%	100.00%	-
P/NAPS	1.16	1.59	4.01	2.02	1.42	0.90	0.53	13.93%
YoY %	-27.04%	-60.35%	98.51%	42.25%	57.78%	69.81%	-	-
Horiz. %	218.87%	300.00%	756.60%	381.13%	267.92%	169.81%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos