[SUPERLN] QoQ Cumulative Quarter Result on 31-Jan-2016 [#3]

Stock

[SUPERLN] SUPERLON HOLDINGS BHD

Announcement Date

24-Mar-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Jan-2016 [#3]

Profit Trend

QoQ- 49.72%

YoY- 111.03%

Quarter Report

SHB2016Q3result_31Jan16.pdf

Latest QR

Upcoming QR

SUPERLN's Result

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Cumulative Result
Revenue	47,921	25,625	90,411	66,805	44,463	22,106	74,509	-25.39%
YoY %	87.01%	-71.66%	35.34%	50.25%	101.14%	-70.33%	-	-
Horiz. %	64.32%	34.39%	121.34%	89.66%	59.67%	29.67%	100.00%	-
PBT	14,370	8,047	21,362	16,560	10,848	4,999	12,554	9.38%
YoY %	78.58%	-62.33%	29.00%	52.65%	117.00%	-60.18%	-	-
Horiz. %	114.47%	64.10%	170.16%	131.91%	86.41%	39.82%	100.00%	-
Tax	-3,276	-1,992	-4,702	-3,603	-2,194	-1,143	-3,173	2.14%
YoY %	-64.46%	57.64%	-30.50%	-64.22%	-91.95%	63.98%	-	-
Horiz. %	103.25%	62.78%	148.19%	113.55%	69.15%	36.02%	100.00%	-
NP	11,094	6,055	16,660	12,957	8,654	3,856	9,381	11.77%
YoY %	83.22%	-63.66%	28.58%	49.72%	124.43%	-58.90%	-	-
Horiz. %	118.26%	64.55%	177.59%	138.12%	92.25%	41.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,091	6,052	16,660	12,957	8,654	3,856	9,381	11.75%
YoY %	83.26%	-63.67%	28.58%	49.72%	124.43%	-58.90%	-	-
Horiz. %	118.23%	64.51%	177.59%	138.12%	92.25%	41.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.80%	24.75%	22.01%	21.76%	20.22%	22.86%	25.27%	-
YoY %	-7.88%	12.45%	1.15%	7.62%	-11.55%	-9.54%	-	-
Horiz. %	90.23%	97.94%	87.10%	86.11%	80.02%	90.46%	100.00%	-
Total Cost	36,827	19,570	73,751	53,848	35,809	18,250	65,128	-31.50%
YoY %	88.18%	-73.46%	36.96%	50.38%	96.21%	-71.98%	-	-
Horiz. %	56.55%	30.05%	113.24%	82.68%	54.98%	28.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	98,550	93,405	89,454	91,294	86,992	83,729	79,964	14.87%
YoY %	5.51%	4.42%	-2.02%	4.95%	3.90%	4.71%	-	-
Horiz. %	123.24%	116.81%	111.87%	114.17%	108.79%	104.71%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Dividend
Div	3,970	1,982	7,146	7,145	3,969	1,586	6,354	-26.81%
YoY %	100.30%	-72.26%	0.01%	80.02%	150.25%	-75.04%	-	-
Horiz. %	62.48%	31.19%	112.46%	112.45%	62.46%	24.96%	100.00%	-
Div Payout %	35.80%	32.77%	42.90%	55.15%	45.87%	41.15%	67.74%	-
YoY %	9.25%	-23.61%	-22.21%	20.23%	11.47%	-39.25%	-	-
Horiz. %	52.85%	48.38%	63.33%	81.41%	67.71%	60.75%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Equity
Net Worth	98,550	93,405	89,454	91,294	86,992	83,729	79,964	14.87%
YoY %	5.51%	4.42%	-2.02%	4.95%	3.90%	4.71%	-	-
Horiz. %	123.24%	116.81%	111.87%	114.17%	108.79%	104.71%	100.00%	-
NOSH	80,000	79,318	79,408	79,393	79,394	79,341	79,432	0.47%
YoY %	0.86%	-0.11%	0.02%	-0.00%	0.07%	-0.11%	-	-
Horiz. %	100.72%	99.86%	99.97%	99.95%	99.95%	99.89%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Ratio Analysis
NP Margin	23.15%	23.63%	18.43%	19.40%	19.46%	17.44%	12.59%	-
YoY %	-2.03%	28.21%	-5.00%	-0.31%	11.58%	38.52%	-	-
Horiz. %	183.88%	187.69%	146.39%	154.09%	154.57%	138.52%	100.00%	-
ROE	11.25%	6.48%	18.62%	14.19%	9.95%	4.61%	11.73%	-
YoY %	73.61%	-65.20%	31.22%	42.61%	115.84%	-60.70%	-	-
Horiz. %	95.91%	55.24%	158.74%	120.97%	84.83%	39.30%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Per Share
RPS	60.35	32.31	113.85	84.14	56.00	27.86	93.80	-25.37%
YoY %	86.78%	-71.62%	35.31%	50.25%	101.01%	-70.30%	-	-
Horiz. %	64.34%	34.45%	121.38%	89.70%	59.70%	29.70%	100.00%	-
EPS	13.97	7.63	20.98	16.32	10.90	4.86	11.81	11.79%
YoY %	83.09%	-63.63%	28.55%	49.72%	124.28%	-58.85%	-	-
Horiz. %	118.29%	64.61%	177.65%	138.19%	92.29%	41.15%	100.00%	-
DPS	5.00	2.50	9.00	9.00	5.00	2.00	8.00	-26.79%
YoY %	100.00%	-72.22%	0.00%	80.00%	150.00%	-75.00%	-	-
Horiz. %	62.50%	31.25%	112.50%	112.50%	62.50%	25.00%	100.00%	-
NAPS	1.2411	1.1776	1.1265	1.1499	1.0957	1.0553	1.0067	14.90%
YoY %	5.39%	4.54%	-2.03%	4.95%	3.83%	4.83%	-	-
Horiz. %	123.28%	116.98%	111.90%	114.22%	108.84%	104.83%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Adjusted Per Share Value based on latest NOSH - 79,391
RPS	30.19	16.14	56.96	42.09	28.01	13.93	46.94	-25.39%
YoY %	87.05%	-71.66%	35.33%	50.27%	101.08%	-70.32%	-	-
Horiz. %	64.32%	34.38%	121.35%	89.67%	59.67%	29.68%	100.00%	-
EPS	6.99	3.81	10.50	8.16	5.45	2.43	5.91	11.78%
YoY %	83.46%	-63.71%	28.68%	49.72%	124.28%	-58.88%	-	-
Horiz. %	118.27%	64.47%	177.66%	138.07%	92.22%	41.12%	100.00%	-
DPS	2.50	1.25	4.50	4.50	2.50	1.00	4.00	-26.79%
YoY %	100.00%	-72.22%	0.00%	80.00%	150.00%	-75.00%	-	-
Horiz. %	62.50%	31.25%	112.50%	112.50%	62.50%	25.00%	100.00%	-
NAPS	0.6209	0.5885	0.5636	0.5752	0.5481	0.5275	0.5038	14.87%
YoY %	5.51%	4.42%	-2.02%	4.94%	3.91%	4.70%	-	-
Horiz. %	123.24%	116.81%	111.87%	114.17%	108.79%	104.70%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	-
Price	2.38	2.14	1.97	1.90	1.94	1.58	1.22	-
P/RPS	3.94	6.62	1.73	2.26	3.46	5.67	1.30	108.72%
YoY %	-40.48%	282.66%	-23.45%	-34.68%	-38.98%	336.15%	-	-
Horiz. %	303.08%	509.23%	133.08%	173.85%	266.15%	436.15%	100.00%	-
P/EPS	17.04	28.05	9.39	11.64	17.80	32.51	10.33	39.39%
YoY %	-39.25%	198.72%	-19.33%	-34.61%	-45.25%	214.71%	-	-
Horiz. %	164.96%	271.54%	90.90%	112.68%	172.31%	314.71%	100.00%	-
EY	5.87	3.57	10.65	8.59	5.62	3.08	9.68	-28.24%
YoY %	64.43%	-66.48%	23.98%	52.85%	82.47%	-68.18%	-	-
Horiz. %	60.64%	36.88%	110.02%	88.74%	58.06%	31.82%	100.00%	-
DY	2.10	1.17	4.57	4.74	2.58	1.27	6.56	-53.04%
YoY %	79.49%	-74.40%	-3.59%	83.72%	103.15%	-80.64%	-	-
Horiz. %	32.01%	17.84%	69.66%	72.26%	39.33%	19.36%	100.00%	-
P/NAPS	1.92	1.82	1.75	1.65	1.77	1.50	1.21	35.85%
YoY %	5.49%	4.00%	6.06%	-6.78%	18.00%	23.97%	-	-
Horiz. %	158.68%	150.41%	144.63%	136.36%	146.28%	123.97%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Announcement Date
Date	15/12/16	27/09/16	24/06/16	24/03/16	10/12/15	29/09/15	25/06/15	-
Price	2.46	2.38	2.25	2.06	2.32	1.50	1.40	-
P/RPS	4.08	7.37	1.98	2.45	4.14	5.38	1.49	95.12%
YoY %	-44.64%	272.22%	-19.18%	-40.82%	-23.05%	261.07%	-	-
Horiz. %	273.83%	494.63%	132.89%	164.43%	277.85%	361.07%	100.00%	-
P/EPS	17.61	31.19	10.72	12.62	21.28	30.86	11.85	30.06%
YoY %	-43.54%	190.95%	-15.06%	-40.70%	-31.04%	160.42%	-	-
Horiz. %	148.61%	263.21%	90.46%	106.50%	179.58%	260.42%	100.00%	-
EY	5.68	3.21	9.32	7.92	4.70	3.24	8.44	-23.11%
YoY %	76.95%	-65.56%	17.68%	68.51%	45.06%	-61.61%	-	-
Horiz. %	67.30%	38.03%	110.43%	93.84%	55.69%	38.39%	100.00%	-
DY	2.03	1.05	4.00	4.37	2.16	1.33	5.71	-49.65%
YoY %	93.33%	-73.75%	-8.47%	102.31%	62.41%	-76.71%	-	-
Horiz. %	35.55%	18.39%	70.05%	76.53%	37.83%	23.29%	100.00%	-
P/NAPS	1.98	2.02	2.00	1.79	2.12	1.42	1.39	26.46%
YoY %	-1.98%	1.00%	11.73%	-15.57%	49.30%	2.16%	-	-
Horiz. %	142.45%	145.32%	143.88%	128.78%	152.52%	102.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos