[SUPERLN] QoQ Cumulative Quarter Result on 30-Apr-2014 [#4]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 22.92%
YoY- 42.78%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 53,637 34,318 17,208 61,787 44,995 30,416 15,877 124.64%
PBT 8,402 4,500 1,535 7,472 6,218 4,736 2,830 106.15%
Tax -2,262 -1,299 -415 -1,621 -1,458 -1,239 -967 75.94%
NP 6,140 3,201 1,120 5,851 4,760 3,497 1,863 120.98%
-
NP to SH 6,140 3,201 1,120 5,851 4,760 3,497 1,863 120.98%
-
Tax Rate 26.92% 28.87% 27.04% 21.69% 23.45% 26.16% 34.17% -
Total Cost 47,497 31,117 16,088 55,936 40,235 26,919 14,014 125.13%
-
Net Worth 63,560 62,209 60,130 59,211 59,212 59,321 57,753 6.57%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 6,354 6,354 1,588 996 998 998 1,399 173.49%
Div Payout % 103.49% 198.51% 141.84% 17.03% 20.97% 28.54% 75.11% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 63,560 62,209 60,130 59,211 59,212 59,321 57,753 6.57%
NOSH 79,430 79,429 79,432 79,713 79,865 79,840 79,957 -0.43%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 11.45% 9.33% 6.51% 9.47% 10.58% 11.50% 11.73% -
ROE 9.66% 5.15% 1.86% 9.88% 8.04% 5.90% 3.23% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 67.53 43.21 21.66 77.51 56.34 38.10 19.86 125.61%
EPS 7.73 4.03 1.41 7.34 5.96 4.38 2.33 121.95%
DPS 8.00 8.00 2.00 1.25 1.25 1.25 1.75 174.68%
NAPS 0.8002 0.7832 0.757 0.7428 0.7414 0.743 0.7223 7.04%
Adjusted Per Share Value based on latest NOSH - 79,708
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 33.79 21.62 10.84 38.93 28.35 19.16 10.00 124.67%
EPS 3.87 2.02 0.71 3.69 3.00 2.20 1.17 121.51%
DPS 4.00 4.00 1.00 0.63 0.63 0.63 0.88 173.64%
NAPS 0.4004 0.3919 0.3788 0.373 0.373 0.3737 0.3639 6.56%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.73 0.68 0.67 0.64 0.58 0.48 0.365 -
P/RPS 1.08 1.57 3.09 0.83 1.03 1.26 1.84 -29.82%
P/EPS 9.44 16.87 47.52 8.72 9.73 10.96 15.67 -28.60%
EY 10.59 5.93 2.10 11.47 10.28 9.13 6.38 40.06%
DY 10.96 11.76 2.99 1.95 2.16 2.60 4.79 73.37%
P/NAPS 0.91 0.87 0.89 0.86 0.78 0.65 0.51 46.95%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 12/03/15 19/12/14 18/09/14 26/06/14 20/03/14 20/12/13 18/09/13 -
Price 0.80 0.65 0.68 0.68 0.70 0.47 0.38 -
P/RPS 1.18 1.50 3.14 0.88 1.24 1.23 1.91 -27.39%
P/EPS 10.35 16.13 48.23 9.26 11.74 10.73 16.31 -26.09%
EY 9.66 6.20 2.07 10.79 8.51 9.32 6.13 35.30%
DY 10.00 12.31 2.94 1.84 1.79 2.66 4.61 67.33%
P/NAPS 1.00 0.83 0.90 0.92 0.94 0.63 0.53 52.51%

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