[SUPERLN] QoQ Annualized Quarter Result on 31-Jan-2017 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
24-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 4.26%
YoY- 33.87%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 113,782 105,304 106,269 98,297 95,842 102,500 90,411 16.51%
PBT 18,836 18,216 30,223 29,784 28,740 32,188 21,362 -8.02%
Tax -4,484 -4,052 -6,508 -6,657 -6,552 -7,968 -4,702 -3.10%
NP 14,352 14,164 23,715 23,126 22,188 24,220 16,660 -9.43%
-
NP to SH 14,352 14,272 23,715 23,126 22,182 24,208 16,660 -9.43%
-
Tax Rate 23.81% 22.24% 21.53% 22.35% 22.80% 24.75% 22.01% -
Total Cost 99,430 91,140 82,554 75,170 73,654 78,280 73,751 21.97%
-
Net Worth 112,843 109,175 107,991 79,406 98,550 93,405 89,454 16.69%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 7,940 9,528 8,734 5,823 7,940 7,931 7,146 7.25%
Div Payout % 55.32% 66.76% 36.83% 25.18% 35.80% 32.77% 42.90% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 112,843 109,175 107,991 79,406 98,550 93,405 89,454 16.69%
NOSH 160,000 160,000 80,000 80,000 80,000 79,318 79,408 59.32%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 12.61% 13.45% 22.32% 23.53% 23.15% 23.63% 18.43% -
ROE 12.72% 13.07% 21.96% 29.12% 22.51% 25.92% 18.62% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 71.65 66.31 133.84 123.79 120.70 129.23 113.85 -26.49%
EPS 9.04 8.92 29.87 14.56 27.94 30.52 20.98 -42.86%
DPS 5.00 6.00 11.00 7.33 10.00 10.00 9.00 -32.34%
NAPS 0.7106 0.6875 1.3601 1.00 1.2411 1.1776 1.1265 -26.38%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 71.11 65.82 66.42 61.44 59.90 64.06 56.51 16.50%
EPS 8.97 8.92 14.82 14.45 13.86 15.13 10.41 -9.42%
DPS 4.96 5.96 5.46 3.64 4.96 4.96 4.47 7.16%
NAPS 0.7053 0.6823 0.6749 0.4963 0.6159 0.5838 0.5591 16.70%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 2.19 2.63 3.40 2.55 2.38 2.14 1.97 -
P/RPS 3.06 3.97 2.54 2.06 1.97 1.66 1.73 46.10%
P/EPS 24.23 29.26 11.38 8.76 8.52 7.01 9.39 87.80%
EY 4.13 3.42 8.78 11.42 11.74 14.26 10.65 -46.72%
DY 2.28 2.28 3.24 2.88 4.20 4.67 4.57 -37.01%
P/NAPS 3.08 3.83 2.50 2.55 1.92 1.82 1.75 45.62%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 14/12/17 26/09/17 20/06/17 24/03/17 15/12/16 27/09/16 24/06/16 -
Price 2.03 2.76 1.92 2.70 2.46 2.38 2.25 -
P/RPS 2.83 4.16 1.43 2.18 2.04 1.84 1.98 26.80%
P/EPS 22.46 30.71 6.43 9.27 8.81 7.80 10.72 63.51%
EY 4.45 3.26 15.56 10.79 11.36 12.82 9.32 -38.82%
DY 2.46 2.17 5.73 2.72 4.07 4.20 4.00 -27.61%
P/NAPS 2.86 4.01 1.41 2.70 1.98 2.02 2.00 26.84%

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