[SUPERLN] QoQ Annualized Quarter Result on 30-Apr-2016 [#4]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
24-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- -3.57%
YoY- 77.59%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 98,297 95,842 102,500 90,411 89,073 88,926 88,424 7.27%
PBT 29,784 28,740 32,188 21,362 22,080 21,696 19,996 30.26%
Tax -6,657 -6,552 -7,968 -4,702 -4,804 -4,388 -4,572 28.31%
NP 23,126 22,188 24,220 16,660 17,276 17,308 15,424 30.83%
-
NP to SH 23,126 22,182 24,208 16,660 17,276 17,308 15,424 30.83%
-
Tax Rate 22.35% 22.80% 24.75% 22.01% 21.76% 20.22% 22.86% -
Total Cost 75,170 73,654 78,280 73,751 71,797 71,618 73,000 1.96%
-
Net Worth 79,406 98,550 93,405 89,454 91,294 86,992 83,729 -3.45%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 5,823 7,940 7,931 7,146 9,527 7,939 6,347 -5.55%
Div Payout % 25.18% 35.80% 32.77% 42.90% 55.15% 45.87% 41.15% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 79,406 98,550 93,405 89,454 91,294 86,992 83,729 -3.45%
NOSH 80,000 80,000 79,318 79,408 79,393 79,394 79,341 0.55%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 23.53% 23.15% 23.63% 18.43% 19.40% 19.46% 17.44% -
ROE 29.12% 22.51% 25.92% 18.62% 18.92% 19.90% 18.42% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 123.79 120.70 129.23 113.85 112.19 112.01 111.45 7.21%
EPS 14.56 27.94 30.52 20.98 21.76 21.80 19.44 -17.45%
DPS 7.33 10.00 10.00 9.00 12.00 10.00 8.00 -5.63%
NAPS 1.00 1.2411 1.1776 1.1265 1.1499 1.0957 1.0553 -3.50%
Adjusted Per Share Value based on latest NOSH - 79,463
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 61.44 59.90 64.06 56.51 55.67 55.58 55.27 7.27%
EPS 14.45 13.86 15.13 10.41 10.80 10.82 9.64 30.81%
DPS 3.64 4.96 4.96 4.47 5.95 4.96 3.97 -5.59%
NAPS 0.4963 0.6159 0.5838 0.5591 0.5706 0.5437 0.5233 -3.45%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 2.55 2.38 2.14 1.97 1.90 1.94 1.58 -
P/RPS 2.06 1.97 1.66 1.73 1.69 1.73 1.42 28.00%
P/EPS 8.76 8.52 7.01 9.39 8.73 8.90 8.13 5.07%
EY 11.42 11.74 14.26 10.65 11.45 11.24 12.30 -4.80%
DY 2.88 4.20 4.67 4.57 6.32 5.15 5.06 -31.20%
P/NAPS 2.55 1.92 1.82 1.75 1.65 1.77 1.50 42.21%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 24/03/17 15/12/16 27/09/16 24/06/16 24/03/16 10/12/15 29/09/15 -
Price 2.70 2.46 2.38 2.25 2.06 2.32 1.50 -
P/RPS 2.18 2.04 1.84 1.98 1.84 2.07 1.35 37.44%
P/EPS 9.27 8.81 7.80 10.72 9.47 10.64 7.72 12.91%
EY 10.79 11.36 12.82 9.32 10.56 9.40 12.96 -11.45%
DY 2.72 4.07 4.20 4.00 5.83 4.31 5.33 -36.00%
P/NAPS 2.70 1.98 2.02 2.00 1.79 2.12 1.42 53.18%

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