[SUPERLN] QoQ Cumulative Quarter Result on 31-Jan-2015 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
12-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 91.82%
YoY- 28.99%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 44,463 22,106 74,509 53,637 34,318 17,208 61,787 -19.64%
PBT 10,848 4,999 12,554 8,402 4,500 1,535 7,472 28.12%
Tax -2,194 -1,143 -3,173 -2,262 -1,299 -415 -1,621 22.29%
NP 8,654 3,856 9,381 6,140 3,201 1,120 5,851 29.72%
-
NP to SH 8,654 3,856 9,381 6,140 3,201 1,120 5,851 29.72%
-
Tax Rate 20.22% 22.86% 25.27% 26.92% 28.87% 27.04% 21.69% -
Total Cost 35,809 18,250 65,128 47,497 31,117 16,088 55,936 -25.66%
-
Net Worth 86,992 83,729 79,964 63,560 62,209 60,130 59,211 29.14%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 3,969 1,586 6,354 6,354 6,354 1,588 996 150.71%
Div Payout % 45.87% 41.15% 67.74% 103.49% 198.51% 141.84% 17.03% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 86,992 83,729 79,964 63,560 62,209 60,130 59,211 29.14%
NOSH 79,394 79,341 79,432 79,430 79,429 79,432 79,713 -0.26%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 19.46% 17.44% 12.59% 11.45% 9.33% 6.51% 9.47% -
ROE 9.95% 4.61% 11.73% 9.66% 5.15% 1.86% 9.88% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 56.00 27.86 93.80 67.53 43.21 21.66 77.51 -19.43%
EPS 10.90 4.86 11.81 7.73 4.03 1.41 7.34 30.06%
DPS 5.00 2.00 8.00 8.00 8.00 2.00 1.25 151.34%
NAPS 1.0957 1.0553 1.0067 0.8002 0.7832 0.757 0.7428 29.49%
Adjusted Per Share Value based on latest NOSH - 79,432
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 27.79 13.82 46.57 33.52 21.45 10.76 38.62 -19.65%
EPS 5.41 2.41 5.86 3.84 2.00 0.70 3.66 29.66%
DPS 2.48 0.99 3.97 3.97 3.97 0.99 0.62 151.34%
NAPS 0.5437 0.5233 0.4998 0.3973 0.3888 0.3758 0.3701 29.13%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.94 1.58 1.22 0.73 0.68 0.67 0.64 -
P/RPS 3.46 5.67 1.30 1.08 1.57 3.09 0.83 158.34%
P/EPS 17.80 32.51 10.33 9.44 16.87 47.52 8.72 60.70%
EY 5.62 3.08 9.68 10.59 5.93 2.10 11.47 -37.76%
DY 2.58 1.27 6.56 10.96 11.76 2.99 1.95 20.45%
P/NAPS 1.77 1.50 1.21 0.91 0.87 0.89 0.86 61.58%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 10/12/15 29/09/15 25/06/15 12/03/15 19/12/14 18/09/14 26/06/14 -
Price 2.32 1.50 1.40 0.80 0.65 0.68 0.68 -
P/RPS 4.14 5.38 1.49 1.18 1.50 3.14 0.88 179.97%
P/EPS 21.28 30.86 11.85 10.35 16.13 48.23 9.26 73.87%
EY 4.70 3.24 8.44 9.66 6.20 2.07 10.79 -42.45%
DY 2.16 1.33 5.71 10.00 12.31 2.94 1.84 11.24%
P/NAPS 2.12 1.42 1.39 1.00 0.83 0.90 0.92 74.19%

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