[SUPERLN] QoQ Annualized Quarter Result on 31-Jan-2016 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
24-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- -0.18%
YoY- 111.03%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 95,842 102,500 90,411 89,073 88,926 88,424 74,509 18.18%
PBT 28,740 32,188 21,362 22,080 21,696 19,996 12,554 73.26%
Tax -6,552 -7,968 -4,702 -4,804 -4,388 -4,572 -3,173 61.80%
NP 22,188 24,220 16,660 17,276 17,308 15,424 9,381 77.05%
-
NP to SH 22,182 24,208 16,660 17,276 17,308 15,424 9,381 77.02%
-
Tax Rate 22.80% 24.75% 22.01% 21.76% 20.22% 22.86% 25.27% -
Total Cost 73,654 78,280 73,751 71,797 71,618 73,000 65,128 8.50%
-
Net Worth 98,550 93,405 89,454 91,294 86,992 83,729 79,964 14.87%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 7,940 7,931 7,146 9,527 7,939 6,347 6,354 15.93%
Div Payout % 35.80% 32.77% 42.90% 55.15% 45.87% 41.15% 67.74% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 98,550 93,405 89,454 91,294 86,992 83,729 79,964 14.87%
NOSH 80,000 79,318 79,408 79,393 79,394 79,341 79,432 0.47%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 23.15% 23.63% 18.43% 19.40% 19.46% 17.44% 12.59% -
ROE 22.51% 25.92% 18.62% 18.92% 19.90% 18.42% 11.73% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 120.70 129.23 113.85 112.19 112.01 111.45 93.80 18.21%
EPS 27.94 30.52 20.98 21.76 21.80 19.44 11.81 77.08%
DPS 10.00 10.00 9.00 12.00 10.00 8.00 8.00 15.96%
NAPS 1.2411 1.1776 1.1265 1.1499 1.0957 1.0553 1.0067 14.90%
Adjusted Per Share Value based on latest NOSH - 79,391
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 59.90 64.06 56.51 55.67 55.58 55.27 46.57 18.18%
EPS 13.86 15.13 10.41 10.80 10.82 9.64 5.86 77.05%
DPS 4.96 4.96 4.47 5.95 4.96 3.97 3.97 15.92%
NAPS 0.6159 0.5838 0.5591 0.5706 0.5437 0.5233 0.4998 14.86%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 2.38 2.14 1.97 1.90 1.94 1.58 1.22 -
P/RPS 1.97 1.66 1.73 1.69 1.73 1.42 1.30 31.76%
P/EPS 8.52 7.01 9.39 8.73 8.90 8.13 10.33 -12.00%
EY 11.74 14.26 10.65 11.45 11.24 12.30 9.68 13.66%
DY 4.20 4.67 4.57 6.32 5.15 5.06 6.56 -25.61%
P/NAPS 1.92 1.82 1.75 1.65 1.77 1.50 1.21 35.85%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 15/12/16 27/09/16 24/06/16 24/03/16 10/12/15 29/09/15 25/06/15 -
Price 2.46 2.38 2.25 2.06 2.32 1.50 1.40 -
P/RPS 2.04 1.84 1.98 1.84 2.07 1.35 1.49 23.18%
P/EPS 8.81 7.80 10.72 9.47 10.64 7.72 11.85 -17.85%
EY 11.36 12.82 9.32 10.56 9.40 12.96 8.44 21.79%
DY 4.07 4.20 4.00 5.83 4.31 5.33 5.71 -20.12%
P/NAPS 1.98 2.02 2.00 1.79 2.12 1.42 1.39 26.46%

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