[SUPERLN] YoY Cumulative Quarter Result on 30-Apr-2022 [#4]

Announcement Date
30-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- 16.62%
YoY- -52.87%
Quarter Report
View:
Show?
Cumulative Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 108,448 92,054 100,628 101,619 105,703 109,385 106,269 0.33%
PBT 4,200 7,404 15,221 11,248 14,057 15,862 30,223 -28.01%
Tax -1,924 -1,194 -2,045 -2,625 -3,765 -3,596 -6,508 -18.37%
NP 2,276 6,210 13,176 8,623 10,292 12,266 23,715 -32.32%
-
NP to SH 2,276 6,210 13,176 8,623 10,292 12,266 23,715 -32.32%
-
Tax Rate 45.81% 16.13% 13.44% 23.34% 26.78% 22.67% 21.53% -
Total Cost 106,172 85,844 87,452 92,996 95,411 97,119 82,554 4.28%
-
Net Worth 144,753 142,786 135,770 128,701 124,110 11,800,427 107,991 5.00%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 1,269 2,380 4,999 4,841 4,842 5,558 8,734 -27.48%
Div Payout % 55.79% 38.34% 37.95% 56.15% 47.05% 45.31% 36.83% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 144,753 142,786 135,770 128,701 124,110 11,800,427 107,991 5.00%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 80,000 12.24%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 2.10% 6.75% 13.09% 8.49% 9.74% 11.21% 22.32% -
ROE 1.57% 4.35% 9.70% 6.70% 8.29% 0.10% 21.96% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 68.33 58.00 63.40 64.02 66.58 68.88 133.84 -10.59%
EPS 1.43 3.91 8.30 5.43 6.48 7.72 29.87 -39.72%
DPS 0.80 1.50 3.15 3.05 3.05 3.50 11.00 -35.37%
NAPS 0.912 0.8996 0.8554 0.8108 0.7817 74.31 1.3601 -6.44%
Adjusted Per Share Value based on latest NOSH - 160,000
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 67.78 57.53 62.89 63.51 66.06 68.37 66.42 0.33%
EPS 1.42 3.88 8.24 5.39 6.43 7.67 14.82 -32.34%
DPS 0.79 1.49 3.12 3.03 3.03 3.47 5.46 -27.53%
NAPS 0.9047 0.8924 0.8486 0.8044 0.7757 73.7527 0.6749 5.00%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.655 0.725 0.925 0.705 1.06 1.20 3.40 -
P/RPS 0.96 1.25 1.46 1.10 1.59 1.74 2.54 -14.96%
P/EPS 45.68 18.53 11.14 12.98 16.35 15.54 11.38 26.05%
EY 2.19 5.40 8.97 7.71 6.12 6.44 8.78 -20.65%
DY 1.22 2.07 3.41 4.33 2.88 2.92 3.24 -15.01%
P/NAPS 0.72 0.81 1.08 0.87 1.36 0.02 2.50 -18.72%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 30/06/23 30/06/22 29/06/21 29/06/20 25/06/19 22/06/18 20/06/17 -
Price 0.65 0.69 0.91 0.68 1.00 1.24 1.92 -
P/RPS 0.95 1.19 1.44 1.06 1.50 1.80 1.43 -6.58%
P/EPS 45.33 17.64 10.96 12.52 15.43 16.05 6.43 38.45%
EY 2.21 5.67 9.12 7.99 6.48 6.23 15.56 -27.75%
DY 1.23 2.17 3.46 4.49 3.05 2.82 5.73 -22.61%
P/NAPS 0.71 0.77 1.06 0.84 1.28 0.02 1.41 -10.80%

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