[SUPERLN] QoQ Annualized Quarter Result on 31-Jul-2017 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
26-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- -39.82%
YoY- -41.04%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 109,385 112,037 113,782 105,304 106,269 98,297 95,842 9.23%
PBT 15,862 19,254 18,836 18,216 30,223 29,784 28,740 -32.78%
Tax -3,596 -4,741 -4,484 -4,052 -6,508 -6,657 -6,552 -33.03%
NP 12,266 14,513 14,352 14,164 23,715 23,126 22,188 -32.71%
-
NP to SH 12,266 14,513 14,352 14,272 23,715 23,126 22,182 -32.70%
-
Tax Rate 22.67% 24.62% 23.81% 22.24% 21.53% 22.35% 22.80% -
Total Cost 97,119 97,524 99,430 91,140 82,554 75,170 73,654 20.30%
-
Net Worth 11,800,427 114,383 112,843 109,175 107,991 79,406 98,550 2350.75%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 5,558 7,410 7,940 9,528 8,734 5,823 7,940 -21.21%
Div Payout % 45.31% 51.06% 55.32% 66.76% 36.83% 25.18% 35.80% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 11,800,427 114,383 112,843 109,175 107,991 79,406 98,550 2350.75%
NOSH 160,000 160,000 160,000 160,000 80,000 80,000 80,000 58.94%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 11.21% 12.95% 12.61% 13.45% 22.32% 23.53% 23.15% -
ROE 0.10% 12.69% 12.72% 13.07% 21.96% 29.12% 22.51% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 68.88 70.55 71.65 66.31 133.84 123.79 120.70 -31.27%
EPS 7.72 9.13 9.04 8.92 29.87 14.56 27.94 -57.67%
DPS 3.50 4.67 5.00 6.00 11.00 7.33 10.00 -50.43%
NAPS 74.31 0.7203 0.7106 0.6875 1.3601 1.00 1.2411 1441.99%
Adjusted Per Share Value based on latest NOSH - 160,000
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 68.37 70.02 71.11 65.82 66.42 61.44 59.90 9.24%
EPS 7.67 9.07 8.97 8.92 14.82 14.45 13.86 -32.66%
DPS 3.47 4.63 4.96 5.96 5.46 3.64 4.96 -21.24%
NAPS 73.7527 0.7149 0.7053 0.6823 0.6749 0.4963 0.6159 2350.85%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 1.20 1.69 2.19 2.63 3.40 2.55 2.38 -
P/RPS 1.74 2.40 3.06 3.97 2.54 2.06 1.97 -7.96%
P/EPS 15.54 18.49 24.23 29.26 11.38 8.76 8.52 49.44%
EY 6.44 5.41 4.13 3.42 8.78 11.42 11.74 -33.06%
DY 2.92 2.76 2.28 2.28 3.24 2.88 4.20 -21.57%
P/NAPS 0.02 2.35 3.08 3.83 2.50 2.55 1.92 -95.27%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 22/06/18 20/03/18 14/12/17 26/09/17 20/06/17 24/03/17 15/12/16 -
Price 1.24 1.60 2.03 2.76 1.92 2.70 2.46 -
P/RPS 1.80 2.27 2.83 4.16 1.43 2.18 2.04 -8.02%
P/EPS 16.05 17.51 22.46 30.71 6.43 9.27 8.81 49.32%
EY 6.23 5.71 4.45 3.26 15.56 10.79 11.36 -33.07%
DY 2.82 2.92 2.46 2.17 5.73 2.72 4.07 -21.75%
P/NAPS 0.02 2.22 2.86 4.01 1.41 2.70 1.98 -95.36%

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