[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
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 47,921 25,625 90,411 66,805 44,463 22,106 74,509 -25.39%
PBT 14,370 8,047 21,362 16,560 10,848 4,999 12,554 9.38%
Tax -3,276 -1,992 -4,702 -3,603 -2,194 -1,143 -3,173 2.14%
NP 11,094 6,055 16,660 12,957 8,654 3,856 9,381 11.77%
-
NP to SH 11,091 6,052 16,660 12,957 8,654 3,856 9,381 11.75%
-
Tax Rate 22.80% 24.75% 22.01% 21.76% 20.22% 22.86% 25.27% -
Total Cost 36,827 19,570 73,751 53,848 35,809 18,250 65,128 -31.50%
-
Net Worth 98,550 93,405 89,454 91,294 86,992 83,729 79,964 14.87%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 3,970 1,982 7,146 7,145 3,969 1,586 6,354 -26.81%
Div Payout % 35.80% 32.77% 42.90% 55.15% 45.87% 41.15% 67.74% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 98,550 93,405 89,454 91,294 86,992 83,729 79,964 14.87%
NOSH 80,000 79,318 79,408 79,393 79,394 79,341 79,432 0.47%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 23.15% 23.63% 18.43% 19.40% 19.46% 17.44% 12.59% -
ROE 11.25% 6.48% 18.62% 14.19% 9.95% 4.61% 11.73% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 60.35 32.31 113.85 84.14 56.00 27.86 93.80 -25.37%
EPS 13.97 7.63 20.98 16.32 10.90 4.86 11.81 11.79%
DPS 5.00 2.50 9.00 9.00 5.00 2.00 8.00 -26.79%
NAPS 1.2411 1.1776 1.1265 1.1499 1.0957 1.0553 1.0067 14.90%
Adjusted Per Share Value based on latest NOSH - 79,391
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 29.95 16.02 56.51 41.75 27.79 13.82 46.57 -25.39%
EPS 6.93 3.78 10.41 8.10 5.41 2.41 5.86 11.77%
DPS 2.48 1.24 4.47 4.47 2.48 0.99 3.97 -26.81%
NAPS 0.6159 0.5838 0.5591 0.5706 0.5437 0.5233 0.4998 14.86%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
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%
P/EPS 17.04 28.05 9.39 11.64 17.80 32.51 10.33 39.39%
EY 5.87 3.57 10.65 8.59 5.62 3.08 9.68 -28.24%
DY 2.10 1.17 4.57 4.74 2.58 1.27 6.56 -53.04%
P/NAPS 1.92 1.82 1.75 1.65 1.77 1.50 1.21 35.85%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
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%
P/EPS 17.61 31.19 10.72 12.62 21.28 30.86 11.85 30.06%
EY 5.68 3.21 9.32 7.92 4.70 3.24 8.44 -23.11%
DY 2.03 1.05 4.00 4.37 2.16 1.33 5.71 -49.65%
P/NAPS 1.98 2.02 2.00 1.79 2.12 1.42 1.39 26.46%

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