[SUPERLN] QoQ Cumulative Quarter Result on 31-Jul-2016 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
27-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -63.67%
YoY- 56.95%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 106,269 73,723 47,921 25,625 90,411 66,805 44,463 78.85%
PBT 30,223 22,338 14,370 8,047 21,362 16,560 10,848 98.12%
Tax -6,508 -4,993 -3,276 -1,992 -4,702 -3,603 -2,194 106.58%
NP 23,715 17,345 11,094 6,055 16,660 12,957 8,654 95.94%
-
NP to SH 23,715 17,345 11,091 6,052 16,660 12,957 8,654 95.94%
-
Tax Rate 21.53% 22.35% 22.80% 24.75% 22.01% 21.76% 20.22% -
Total Cost 82,554 56,378 36,827 19,570 73,751 53,848 35,809 74.60%
-
Net Worth 107,991 79,406 98,550 93,405 89,454 91,294 86,992 15.52%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 8,734 4,367 3,970 1,982 7,146 7,145 3,969 69.26%
Div Payout % 36.83% 25.18% 35.80% 32.77% 42.90% 55.15% 45.87% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 107,991 79,406 98,550 93,405 89,454 91,294 86,992 15.52%
NOSH 80,000 80,000 80,000 79,318 79,408 79,393 79,394 0.50%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 22.32% 23.53% 23.15% 23.63% 18.43% 19.40% 19.46% -
ROE 21.96% 21.84% 11.25% 6.48% 18.62% 14.19% 9.95% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 133.84 92.84 60.35 32.31 113.85 84.14 56.00 78.85%
EPS 29.87 10.92 13.97 7.63 20.98 16.32 10.90 95.94%
DPS 11.00 5.50 5.00 2.50 9.00 9.00 5.00 69.23%
NAPS 1.3601 1.00 1.2411 1.1776 1.1265 1.1499 1.0957 15.51%
Adjusted Per Share Value based on latest NOSH - 79,318
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 66.95 46.45 30.19 16.14 56.96 42.09 28.01 78.86%
EPS 14.94 10.93 6.99 3.81 10.50 8.16 5.45 95.99%
DPS 5.50 2.75 2.50 1.25 4.50 4.50 2.50 69.23%
NAPS 0.6804 0.5003 0.6209 0.5885 0.5636 0.5752 0.5481 15.52%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 3.40 2.55 2.38 2.14 1.97 1.90 1.94 -
P/RPS 2.54 2.75 3.94 6.62 1.73 2.26 3.46 -18.63%
P/EPS 11.38 11.67 17.04 28.05 9.39 11.64 17.80 -25.80%
EY 8.78 8.57 5.87 3.57 10.65 8.59 5.62 34.67%
DY 3.24 2.16 2.10 1.17 4.57 4.74 2.58 16.41%
P/NAPS 2.50 2.55 1.92 1.82 1.75 1.65 1.77 25.91%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 20/06/17 24/03/17 15/12/16 27/09/16 24/06/16 24/03/16 10/12/15 -
Price 1.92 2.70 2.46 2.38 2.25 2.06 2.32 -
P/RPS 1.43 2.91 4.08 7.37 1.98 2.45 4.14 -50.80%
P/EPS 6.43 12.36 17.61 31.19 10.72 12.62 21.28 -55.00%
EY 15.56 8.09 5.68 3.21 9.32 7.92 4.70 122.29%
DY 5.73 2.04 2.03 1.05 4.00 4.37 2.16 91.74%
P/NAPS 1.41 2.70 1.98 2.02 2.00 1.79 2.12 -23.82%

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