[SUPERLN] QoQ Cumulative Quarter Result on 31-Oct-2014 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
19-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 185.8%
YoY- -8.46%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 22,106 74,509 53,637 34,318 17,208 61,787 44,995 -37.81%
PBT 4,999 12,554 8,402 4,500 1,535 7,472 6,218 -13.57%
Tax -1,143 -3,173 -2,262 -1,299 -415 -1,621 -1,458 -15.01%
NP 3,856 9,381 6,140 3,201 1,120 5,851 4,760 -13.13%
-
NP to SH 3,856 9,381 6,140 3,201 1,120 5,851 4,760 -13.13%
-
Tax Rate 22.86% 25.27% 26.92% 28.87% 27.04% 21.69% 23.45% -
Total Cost 18,250 65,128 47,497 31,117 16,088 55,936 40,235 -41.05%
-
Net Worth 83,729 79,964 63,560 62,209 60,130 59,211 59,212 26.06%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 1,586 6,354 6,354 6,354 1,588 996 998 36.29%
Div Payout % 41.15% 67.74% 103.49% 198.51% 141.84% 17.03% 20.97% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 83,729 79,964 63,560 62,209 60,130 59,211 59,212 26.06%
NOSH 79,341 79,432 79,430 79,429 79,432 79,713 79,865 -0.43%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 17.44% 12.59% 11.45% 9.33% 6.51% 9.47% 10.58% -
ROE 4.61% 11.73% 9.66% 5.15% 1.86% 9.88% 8.04% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 27.86 93.80 67.53 43.21 21.66 77.51 56.34 -37.54%
EPS 4.86 11.81 7.73 4.03 1.41 7.34 5.96 -12.75%
DPS 2.00 8.00 8.00 8.00 2.00 1.25 1.25 36.91%
NAPS 1.0553 1.0067 0.8002 0.7832 0.757 0.7428 0.7414 26.61%
Adjusted Per Share Value based on latest NOSH - 79,427
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 13.82 46.57 33.52 21.45 10.76 38.62 28.12 -37.80%
EPS 2.41 5.86 3.84 2.00 0.70 3.66 2.98 -13.23%
DPS 0.99 3.97 3.97 3.97 0.99 0.62 0.62 36.73%
NAPS 0.5233 0.4998 0.3973 0.3888 0.3758 0.3701 0.3701 26.05%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 1.58 1.22 0.73 0.68 0.67 0.64 0.58 -
P/RPS 5.67 1.30 1.08 1.57 3.09 0.83 1.03 212.74%
P/EPS 32.51 10.33 9.44 16.87 47.52 8.72 9.73 123.99%
EY 3.08 9.68 10.59 5.93 2.10 11.47 10.28 -55.32%
DY 1.27 6.56 10.96 11.76 2.99 1.95 2.16 -29.88%
P/NAPS 1.50 1.21 0.91 0.87 0.89 0.86 0.78 54.82%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 25/06/15 12/03/15 19/12/14 18/09/14 26/06/14 20/03/14 -
Price 1.50 1.40 0.80 0.65 0.68 0.68 0.70 -
P/RPS 5.38 1.49 1.18 1.50 3.14 0.88 1.24 166.73%
P/EPS 30.86 11.85 10.35 16.13 48.23 9.26 11.74 90.80%
EY 3.24 8.44 9.66 6.20 2.07 10.79 8.51 -47.56%
DY 1.33 5.71 10.00 12.31 2.94 1.84 1.79 -18.00%
P/NAPS 1.42 1.39 1.00 0.83 0.90 0.92 0.94 31.75%

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