[SUPERLN] QoQ Cumulative Quarter Result on 30-Apr-2016 [#4]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
24-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- 28.58%
YoY- 77.59%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 73,723 47,921 25,625 90,411 66,805 44,463 22,106 122.40%
PBT 22,338 14,370 8,047 21,362 16,560 10,848 4,999 170.06%
Tax -4,993 -3,276 -1,992 -4,702 -3,603 -2,194 -1,143 166.03%
NP 17,345 11,094 6,055 16,660 12,957 8,654 3,856 171.25%
-
NP to SH 17,345 11,091 6,052 16,660 12,957 8,654 3,856 171.25%
-
Tax Rate 22.35% 22.80% 24.75% 22.01% 21.76% 20.22% 22.86% -
Total Cost 56,378 36,827 19,570 73,751 53,848 35,809 18,250 111.38%
-
Net Worth 79,406 98,550 93,405 89,454 91,294 86,992 83,729 -3.45%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 4,367 3,970 1,982 7,146 7,145 3,969 1,586 95.84%
Div Payout % 25.18% 35.80% 32.77% 42.90% 55.15% 45.87% 41.15% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 79,406 98,550 93,405 89,454 91,294 86,992 83,729 -3.45%
NOSH 80,000 80,000 79,318 79,408 79,393 79,394 79,341 0.55%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 23.53% 23.15% 23.63% 18.43% 19.40% 19.46% 17.44% -
ROE 21.84% 11.25% 6.48% 18.62% 14.19% 9.95% 4.61% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 92.84 60.35 32.31 113.85 84.14 56.00 27.86 122.28%
EPS 10.92 13.97 7.63 20.98 16.32 10.90 4.86 71.12%
DPS 5.50 5.00 2.50 9.00 9.00 5.00 2.00 95.68%
NAPS 1.00 1.2411 1.1776 1.1265 1.1499 1.0957 1.0553 -3.50%
Adjusted Per Share Value based on latest NOSH - 79,463
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 46.08 29.95 16.02 56.51 41.75 27.79 13.82 122.37%
EPS 10.84 6.93 3.78 10.41 8.10 5.41 2.41 171.24%
DPS 2.73 2.48 1.24 4.47 4.47 2.48 0.99 96.04%
NAPS 0.4963 0.6159 0.5838 0.5591 0.5706 0.5437 0.5233 -3.45%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 2.55 2.38 2.14 1.97 1.90 1.94 1.58 -
P/RPS 2.75 3.94 6.62 1.73 2.26 3.46 5.67 -38.13%
P/EPS 11.67 17.04 28.05 9.39 11.64 17.80 32.51 -49.33%
EY 8.57 5.87 3.57 10.65 8.59 5.62 3.08 97.21%
DY 2.16 2.10 1.17 4.57 4.74 2.58 1.27 42.25%
P/NAPS 2.55 1.92 1.82 1.75 1.65 1.77 1.50 42.21%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 24/03/17 15/12/16 27/09/16 24/06/16 24/03/16 10/12/15 29/09/15 -
Price 2.70 2.46 2.38 2.25 2.06 2.32 1.50 -
P/RPS 2.91 4.08 7.37 1.98 2.45 4.14 5.38 -33.49%
P/EPS 12.36 17.61 31.19 10.72 12.62 21.28 30.86 -45.51%
EY 8.09 5.68 3.21 9.32 7.92 4.70 3.24 83.54%
DY 2.04 2.03 1.05 4.00 4.37 2.16 1.33 32.82%
P/NAPS 2.70 1.98 2.02 2.00 1.79 2.12 1.42 53.18%

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