[SUPERLN] QoQ Annualized Quarter Result on 31-Jul-2015 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 64.42%
YoY- 244.29%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 90,411 89,073 88,926 88,424 74,509 71,516 68,636 20.18%
PBT 21,362 22,080 21,696 19,996 12,554 11,202 9,000 78.03%
Tax -4,702 -4,804 -4,388 -4,572 -3,173 -3,016 -2,598 48.56%
NP 16,660 17,276 17,308 15,424 9,381 8,186 6,402 89.30%
-
NP to SH 16,660 17,276 17,308 15,424 9,381 8,186 6,402 89.30%
-
Tax Rate 22.01% 21.76% 20.22% 22.86% 25.27% 26.92% 28.87% -
Total Cost 73,751 71,797 71,618 73,000 65,128 63,329 62,234 11.99%
-
Net Worth 89,454 91,294 86,992 83,729 79,964 63,560 62,209 27.42%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 7,146 9,527 7,939 6,347 6,354 8,472 12,708 -31.89%
Div Payout % 42.90% 55.15% 45.87% 41.15% 67.74% 103.49% 198.51% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 89,454 91,294 86,992 83,729 79,964 63,560 62,209 27.42%
NOSH 79,408 79,393 79,394 79,341 79,432 79,430 79,429 -0.01%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 18.43% 19.40% 19.46% 17.44% 12.59% 11.45% 9.33% -
ROE 18.62% 18.92% 19.90% 18.42% 11.73% 12.88% 10.29% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 113.85 112.19 112.01 111.45 93.80 90.04 86.41 20.20%
EPS 20.98 21.76 21.80 19.44 11.81 10.31 8.06 89.33%
DPS 9.00 12.00 10.00 8.00 8.00 10.67 16.00 -31.88%
NAPS 1.1265 1.1499 1.0957 1.0553 1.0067 0.8002 0.7832 27.44%
Adjusted Per Share Value based on latest NOSH - 79,341
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 56.51 55.67 55.58 55.27 46.57 44.70 42.90 20.18%
EPS 10.41 10.80 10.82 9.64 5.86 5.12 4.00 89.31%
DPS 4.47 5.95 4.96 3.97 3.97 5.30 7.94 -31.84%
NAPS 0.5591 0.5706 0.5437 0.5233 0.4998 0.3973 0.3888 27.42%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.97 1.90 1.94 1.58 1.22 0.73 0.68 -
P/RPS 1.73 1.69 1.73 1.42 1.30 0.81 0.79 68.71%
P/EPS 9.39 8.73 8.90 8.13 10.33 7.08 8.44 7.37%
EY 10.65 11.45 11.24 12.30 9.68 14.12 11.85 -6.87%
DY 4.57 6.32 5.15 5.06 6.56 14.61 23.53 -66.49%
P/NAPS 1.75 1.65 1.77 1.50 1.21 0.91 0.87 59.41%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 24/06/16 24/03/16 10/12/15 29/09/15 25/06/15 12/03/15 19/12/14 -
Price 2.25 2.06 2.32 1.50 1.40 0.80 0.65 -
P/RPS 1.98 1.84 2.07 1.35 1.49 0.89 0.75 91.12%
P/EPS 10.72 9.47 10.64 7.72 11.85 7.76 8.06 20.96%
EY 9.32 10.56 9.40 12.96 8.44 12.88 12.40 -17.34%
DY 4.00 5.83 4.31 5.33 5.71 13.33 24.62 -70.25%
P/NAPS 2.00 1.79 2.12 1.42 1.39 1.00 0.83 79.83%

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