[SUPERLN] YoY Quarter 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- 0.11%
YoY- -62.0%
Quarter Report
View:
Show?
Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 29,767 19,165 27,406 28,222 25,720 26,326 25,625 2.52%
PBT 1,346 2,632 4,689 3,232 3,939 4,554 8,047 -25.76%
Tax -459 -298 -894 -747 -1,091 -1,013 -1,992 -21.69%
NP 887 2,334 3,795 2,485 2,848 3,541 6,055 -27.38%
-
NP to SH 887 2,334 3,795 2,485 2,848 3,568 6,052 -27.37%
-
Tax Rate 34.10% 11.32% 19.07% 23.11% 27.70% 22.24% 24.75% -
Total Cost 28,880 16,831 23,611 25,737 22,872 22,785 19,570 6.69%
-
Net Worth 143,662 137,786 132,120 125,364 120,031 109,175 93,405 7.43%
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 1,190 1,190 1,190 2,382 1,982 -
Div Payout % - 51.00% 31.37% 47.91% 41.82% 66.76% 32.77% -
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 143,662 137,786 132,120 125,364 120,031 109,175 93,405 7.43%
NOSH 158,392 160,000 160,000 160,000 160,000 160,000 79,318 12.21%
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 2.98% 12.18% 13.85% 8.81% 11.07% 13.45% 23.63% -
ROE 0.62% 1.69% 2.87% 1.98% 2.37% 3.27% 6.48% -
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 18.79 12.07 17.27 17.78 16.20 16.58 32.31 -8.63%
EPS 0.56 1.47 2.39 1.57 1.79 2.23 7.63 -35.28%
DPS 0.00 0.75 0.75 0.75 0.75 1.50 2.50 -
NAPS 0.907 0.8681 0.8324 0.7897 0.7559 0.6875 1.1776 -4.25%
Adjusted Per Share Value based on latest NOSH - 158,392
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 18.79 12.10 17.30 17.82 16.24 16.62 16.18 2.52%
EPS 0.56 1.47 2.40 1.57 1.80 2.25 3.82 -27.37%
DPS 0.00 0.75 0.75 0.75 0.75 1.50 1.25 -
NAPS 0.907 0.8699 0.8341 0.7915 0.7578 0.6893 0.5897 7.43%
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 0.67 0.89 0.69 0.89 1.13 2.63 2.14 -
P/RPS 3.57 7.37 4.00 5.01 6.98 15.86 6.62 -9.77%
P/EPS 119.64 60.52 28.86 56.86 63.00 117.05 28.05 27.33%
EY 0.84 1.65 3.47 1.76 1.59 0.85 3.57 -21.41%
DY 0.00 0.84 1.09 0.84 0.66 0.57 1.17 -
P/NAPS 0.74 1.03 0.83 1.13 1.49 3.83 1.82 -13.92%
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 0.665 0.91 0.765 0.915 1.20 2.76 2.38 -
P/RPS 3.54 7.54 4.43 5.15 7.41 16.65 7.37 -11.49%
P/EPS 118.75 61.88 32.00 58.45 66.91 122.84 31.19 24.94%
EY 0.84 1.62 3.13 1.71 1.49 0.81 3.21 -20.01%
DY 0.00 0.82 0.98 0.82 0.62 0.54 1.05 -
P/NAPS 0.73 1.05 0.92 1.16 1.59 4.01 2.02 -15.59%

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