[SUPERLN] QoQ Annualized Quarter Result on 31-Jul-2016 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
27-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- 45.31%
YoY- 56.95%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 106,269 98,297 95,842 102,500 90,411 89,073 88,926 12.62%
PBT 30,223 29,784 28,740 32,188 21,362 22,080 21,696 24.75%
Tax -6,508 -6,657 -6,552 -7,968 -4,702 -4,804 -4,388 30.08%
NP 23,715 23,126 22,188 24,220 16,660 17,276 17,308 23.38%
-
NP to SH 23,715 23,126 22,182 24,208 16,660 17,276 17,308 23.38%
-
Tax Rate 21.53% 22.35% 22.80% 24.75% 22.01% 21.76% 20.22% -
Total Cost 82,554 75,170 73,654 78,280 73,751 71,797 71,618 9.94%
-
Net Worth 107,991 79,406 98,550 93,405 89,454 91,294 86,992 15.52%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 8,734 5,823 7,940 7,931 7,146 9,527 7,939 6.57%
Div Payout % 36.83% 25.18% 35.80% 32.77% 42.90% 55.15% 45.87% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 107,991 79,406 98,550 93,405 89,454 91,294 86,992 15.52%
NOSH 80,000 80,000 80,000 79,318 79,408 79,393 79,394 0.50%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 22.32% 23.53% 23.15% 23.63% 18.43% 19.40% 19.46% -
ROE 21.96% 29.12% 22.51% 25.92% 18.62% 18.92% 19.90% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 133.84 123.79 120.70 129.23 113.85 112.19 112.01 12.61%
EPS 29.87 14.56 27.94 30.52 20.98 21.76 21.80 23.38%
DPS 11.00 7.33 10.00 10.00 9.00 12.00 10.00 6.56%
NAPS 1.3601 1.00 1.2411 1.1776 1.1265 1.1499 1.0957 15.51%
Adjusted Per Share Value based on latest NOSH - 79,318
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 66.42 61.44 59.90 64.06 56.51 55.67 55.58 12.62%
EPS 14.82 14.45 13.86 15.13 10.41 10.80 10.82 23.35%
DPS 5.46 3.64 4.96 4.96 4.47 5.95 4.96 6.61%
NAPS 0.6749 0.4963 0.6159 0.5838 0.5591 0.5706 0.5437 15.51%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 3.40 2.55 2.38 2.14 1.97 1.90 1.94 -
P/RPS 2.54 2.06 1.97 1.66 1.73 1.69 1.73 29.20%
P/EPS 11.38 8.76 8.52 7.01 9.39 8.73 8.90 17.82%
EY 8.78 11.42 11.74 14.26 10.65 11.45 11.24 -15.19%
DY 3.24 2.88 4.20 4.67 4.57 6.32 5.15 -26.59%
P/NAPS 2.50 2.55 1.92 1.82 1.75 1.65 1.77 25.91%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 20/06/17 24/03/17 15/12/16 27/09/16 24/06/16 24/03/16 10/12/15 -
Price 1.92 2.70 2.46 2.38 2.25 2.06 2.32 -
P/RPS 1.43 2.18 2.04 1.84 1.98 1.84 2.07 -21.87%
P/EPS 6.43 9.27 8.81 7.80 10.72 9.47 10.64 -28.54%
EY 15.56 10.79 11.36 12.82 9.32 10.56 9.40 39.97%
DY 5.73 2.72 4.07 4.20 4.00 5.83 4.31 20.92%
P/NAPS 1.41 2.70 1.98 2.02 2.00 1.79 2.12 -23.82%

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