[SUPERLN] YoY Cumulative 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
Cumulative Result
Revenue	28,222	25,720	26,326	25,625	22,106	17,208	15,877	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	3,232	3,939	4,554	8,047	4,999	1,535	2,830	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	-747	-1,091	-1,013	-1,992	-1,143	-415	-967	-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	2,485	2,848	3,541	6,055	3,856	1,120	1,863	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	2,485	2,848	3,568	6,052	3,856	1,120	1,863	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	25,737	22,872	22,785	19,570	18,250	16,088	14,014	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	1,190	1,190	2,382	1,982	1,586	1,588	1,399	-2.65%
YoY %	0.00%	-50.04%	20.18%	24.97%	-0.13%	13.51%	-	-
Horiz. %	85.06%	85.06%	170.26%	141.67%	113.37%	113.51%	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	1.98%	2.37%	3.27%	6.48%	4.61%	1.86%	3.23%	-
YoY %	-16.46%	-27.52%	-49.54%	40.56%	147.85%	-42.41%	-	-
Horiz. %	61.30%	73.37%	101.24%	200.62%	142.72%	57.59%	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	17.78	16.20	16.58	32.31	27.86	21.66	19.86	-1.82%
YoY %	9.75%	-2.29%	-48.68%	15.97%	28.62%	9.06%	-	-
Horiz. %	89.53%	81.57%	83.48%	162.69%	140.28%	109.06%	100.00%	-
EPS	1.57	1.79	2.23	7.63	4.86	1.41	2.33	-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	0.75	0.75	1.50	2.50	2.00	2.00	1.75	-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	17.64	16.08	16.45	16.02	13.82	10.76	9.92	10.06%
YoY %	9.70%	-2.25%	2.68%	15.92%	28.44%	8.47%	-	-
Horiz. %	177.82%	162.10%	165.83%	161.49%	139.31%	108.47%	100.00%	-
EPS	1.55	1.78	2.23	3.78	2.41	0.70	1.16	4.94%
YoY %	-12.92%	-20.18%	-41.01%	56.85%	244.29%	-39.66%	-	-
Horiz. %	133.62%	153.45%	192.24%	325.86%	207.76%	60.34%	100.00%	-
DPS	0.74	0.74	1.49	1.24	0.99	0.99	0.87	-2.66%
YoY %	0.00%	-50.34%	20.16%	25.25%	0.00%	13.79%	-	-
Horiz. %	85.06%	85.06%	171.26%	142.53%	113.79%	113.79%	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	5.01	6.98	15.86	6.62	5.67	3.09	1.84	18.15%
YoY %	-28.22%	-55.99%	139.58%	16.75%	83.50%	67.93%	-	-
Horiz. %	272.28%	379.35%	861.96%	359.78%	308.15%	167.93%	100.00%	-
P/EPS	56.86	63.00	117.05	28.05	32.51	47.52	15.67	23.95%
YoY %	-9.75%	-46.18%	317.29%	-13.72%	-31.59%	203.25%	-	-
Horiz. %	362.86%	402.04%	746.97%	179.00%	207.47%	303.25%	100.00%	-
EY	1.76	1.59	0.85	3.57	3.08	2.10	6.38	-19.30%
YoY %	10.69%	87.06%	-76.19%	15.91%	46.67%	-67.08%	-	-
Horiz. %	27.59%	24.92%	13.32%	55.96%	48.28%	32.92%	100.00%	-
DY	0.84	0.66	0.57	1.17	1.27	2.99	4.79	-25.17%
YoY %	27.27%	15.79%	-51.28%	-7.87%	-57.53%	-37.58%	-	-
Horiz. %	17.54%	13.78%	11.90%	24.43%	26.51%	62.42%	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	5.15	7.41	16.65	7.37	5.38	3.14	1.91	17.96%
YoY %	-30.50%	-55.50%	125.92%	36.99%	71.34%	64.40%	-	-
Horiz. %	269.63%	387.96%	871.73%	385.86%	281.68%	164.40%	100.00%	-
P/EPS	58.45	66.91	122.84	31.19	30.86	48.23	16.31	23.69%
YoY %	-12.64%	-45.53%	293.84%	1.07%	-36.01%	195.71%	-	-
Horiz. %	358.37%	410.24%	753.16%	191.23%	189.21%	295.71%	100.00%	-
EY	1.71	1.49	0.81	3.21	3.24	2.07	6.13	-19.15%
YoY %	14.77%	83.95%	-74.77%	-0.93%	56.52%	-66.23%	-	-
Horiz. %	27.90%	24.31%	13.21%	52.37%	52.85%	33.77%	100.00%	-
DY	0.82	0.62	0.54	1.05	1.33	2.94	4.61	-24.99%
YoY %	32.26%	14.81%	-48.57%	-21.05%	-54.76%	-36.23%	-	-
Horiz. %	17.79%	13.45%	11.71%	22.78%	28.85%	63.77%	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