[SUPERLN] QoQ Cumulative Quarter Result on 31-Jul-2017 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
26-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- -84.95%
YoY- -41.04%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 109,385 84,028 56,891 26,326 106,269 73,723 47,921 73.62%
PBT 15,862 14,441 9,418 4,554 30,223 22,338 14,370 6.82%
Tax -3,596 -3,556 -2,242 -1,013 -6,508 -4,993 -3,276 6.42%
NP 12,266 10,885 7,176 3,541 23,715 17,345 11,094 6.94%
-
NP to SH 12,266 10,885 7,176 3,568 23,715 17,345 11,091 6.96%
-
Tax Rate 22.67% 24.62% 23.81% 22.24% 21.53% 22.35% 22.80% -
Total Cost 97,119 73,143 49,715 22,785 82,554 56,378 36,827 91.21%
-
Net Worth 11,800,427 114,383 112,843 109,175 107,991 79,406 98,550 2350.75%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 5,558 5,558 3,970 2,382 8,734 4,367 3,970 25.22%
Div Payout % 45.31% 51.06% 55.32% 66.76% 36.83% 25.18% 35.80% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 11,800,427 114,383 112,843 109,175 107,991 79,406 98,550 2350.75%
NOSH 160,000 160,000 160,000 160,000 80,000 80,000 80,000 58.94%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 11.21% 12.95% 12.61% 13.45% 22.32% 23.53% 23.15% -
ROE 0.10% 9.52% 6.36% 3.27% 21.96% 21.84% 11.25% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 68.88 52.91 35.83 16.58 133.84 92.84 60.35 9.24%
EPS 7.72 6.85 4.52 2.23 29.87 10.92 13.97 -32.73%
DPS 3.50 3.50 2.50 1.50 11.00 5.50 5.00 -21.21%
NAPS 74.31 0.7203 0.7106 0.6875 1.3601 1.00 1.2411 1441.99%
Adjusted Per Share Value based on latest NOSH - 160,000
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 68.37 52.52 35.56 16.45 66.42 46.08 29.95 73.63%
EPS 7.67 6.80 4.49 2.23 14.82 10.84 6.93 7.01%
DPS 3.47 3.47 2.48 1.49 5.46 2.73 2.48 25.17%
NAPS 73.7527 0.7149 0.7053 0.6823 0.6749 0.4963 0.6159 2350.85%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 1.20 1.69 2.19 2.63 3.40 2.55 2.38 -
P/RPS 1.74 3.19 6.11 15.86 2.54 2.75 3.94 -42.09%
P/EPS 15.54 24.66 48.46 117.05 11.38 11.67 17.04 -5.97%
EY 6.44 4.06 2.06 0.85 8.78 8.57 5.87 6.39%
DY 2.92 2.07 1.14 0.57 3.24 2.16 2.10 24.65%
P/NAPS 0.02 2.35 3.08 3.83 2.50 2.55 1.92 -95.27%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 22/06/18 20/03/18 14/12/17 26/09/17 20/06/17 24/03/17 15/12/16 -
Price 1.24 1.60 2.03 2.76 1.92 2.70 2.46 -
P/RPS 1.80 3.02 5.67 16.65 1.43 2.91 4.08 -42.13%
P/EPS 16.05 23.34 44.92 122.84 6.43 12.36 17.61 -6.01%
EY 6.23 4.28 2.23 0.81 15.56 8.09 5.68 6.37%
DY 2.82 2.19 1.23 0.54 5.73 2.04 2.03 24.57%
P/NAPS 0.02 2.22 2.86 4.01 1.41 2.70 1.98 -95.36%

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