[SUPERLN] QoQ Annualized Quarter Result on 30-Apr-2014 [#4]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -7.81%
YoY- 42.78%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 71,516 68,636 68,832 61,787 59,993 60,832 63,508 8.21%
PBT 11,202 9,000 6,140 7,472 8,290 9,472 11,320 -0.69%
Tax -3,016 -2,598 -1,660 -1,621 -1,944 -2,478 -3,868 -15.24%
NP 8,186 6,402 4,480 5,851 6,346 6,994 7,452 6.44%
-
NP to SH 8,186 6,402 4,480 5,851 6,346 6,994 7,452 6.44%
-
Tax Rate 26.92% 28.87% 27.04% 21.69% 23.45% 26.16% 34.17% -
Total Cost 63,329 62,234 64,352 55,936 53,646 53,838 56,056 8.44%
-
Net Worth 63,560 62,209 60,130 59,211 59,212 59,321 57,753 6.57%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 8,472 12,708 6,354 996 1,331 1,996 5,596 31.74%
Div Payout % 103.49% 198.51% 141.84% 17.03% 20.97% 28.54% 75.11% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 63,560 62,209 60,130 59,211 59,212 59,321 57,753 6.57%
NOSH 79,430 79,429 79,432 79,713 79,865 79,840 79,957 -0.43%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 11.45% 9.33% 6.51% 9.47% 10.58% 11.50% 11.73% -
ROE 12.88% 10.29% 7.45% 9.88% 10.72% 11.79% 12.90% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 90.04 86.41 86.65 77.51 75.12 76.19 79.43 8.69%
EPS 10.31 8.06 5.64 7.34 7.95 8.76 9.32 6.94%
DPS 10.67 16.00 8.00 1.25 1.67 2.50 7.00 32.34%
NAPS 0.8002 0.7832 0.757 0.7428 0.7414 0.743 0.7223 7.04%
Adjusted Per Share Value based on latest NOSH - 79,708
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 44.70 42.90 43.02 38.62 37.50 38.02 39.69 8.22%
EPS 5.12 4.00 2.80 3.66 3.97 4.37 4.66 6.45%
DPS 5.30 7.94 3.97 0.62 0.83 1.25 3.50 31.76%
NAPS 0.3973 0.3888 0.3758 0.3701 0.3701 0.3708 0.361 6.57%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.73 0.68 0.67 0.64 0.58 0.48 0.365 -
P/RPS 0.81 0.79 0.77 0.83 0.77 0.63 0.46 45.67%
P/EPS 7.08 8.44 11.88 8.72 7.30 5.48 3.92 48.14%
EY 14.12 11.85 8.42 11.47 13.70 18.25 25.53 -32.54%
DY 14.61 23.53 11.94 1.95 2.87 5.21 19.18 -16.55%
P/NAPS 0.91 0.87 0.89 0.86 0.78 0.65 0.51 46.95%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 12/03/15 19/12/14 18/09/14 26/06/14 20/03/14 20/12/13 18/09/13 -
Price 0.80 0.65 0.68 0.68 0.70 0.47 0.38 -
P/RPS 0.89 0.75 0.78 0.88 0.93 0.62 0.48 50.75%
P/EPS 7.76 8.06 12.06 9.26 8.81 5.37 4.08 53.32%
EY 12.88 12.40 8.29 10.79 11.35 18.64 24.53 -34.83%
DY 13.33 24.62 11.76 1.84 2.38 5.32 18.42 -19.34%
P/NAPS 1.00 0.83 0.90 0.92 0.94 0.63 0.53 52.51%

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