[SUPERLN] QoQ Cumulative Quarter Result on 31-Oct-2016 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
15-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- 83.26%
YoY- 28.16%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 26,326 106,269 73,723 47,921 25,625 90,411 66,805 -46.27%
PBT 4,554 30,223 22,338 14,370 8,047 21,362 16,560 -57.74%
Tax -1,013 -6,508 -4,993 -3,276 -1,992 -4,702 -3,603 -57.11%
NP 3,541 23,715 17,345 11,094 6,055 16,660 12,957 -57.92%
-
NP to SH 3,568 23,715 17,345 11,091 6,052 16,660 12,957 -57.70%
-
Tax Rate 22.24% 21.53% 22.35% 22.80% 24.75% 22.01% 21.76% -
Total Cost 22,785 82,554 56,378 36,827 19,570 73,751 53,848 -43.66%
-
Net Worth 109,175 107,991 79,406 98,550 93,405 89,454 91,294 12.67%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 2,382 8,734 4,367 3,970 1,982 7,146 7,145 -51.95%
Div Payout % 66.76% 36.83% 25.18% 35.80% 32.77% 42.90% 55.15% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 109,175 107,991 79,406 98,550 93,405 89,454 91,294 12.67%
NOSH 160,000 80,000 80,000 80,000 79,318 79,408 79,393 59.61%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 13.45% 22.32% 23.53% 23.15% 23.63% 18.43% 19.40% -
ROE 3.27% 21.96% 21.84% 11.25% 6.48% 18.62% 14.19% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 16.58 133.84 92.84 60.35 32.31 113.85 84.14 -66.17%
EPS 2.23 29.87 10.92 13.97 7.63 20.98 16.32 -73.50%
DPS 1.50 11.00 5.50 5.00 2.50 9.00 9.00 -69.74%
NAPS 0.6875 1.3601 1.00 1.2411 1.1776 1.1265 1.1499 -29.05%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 16.59 66.95 46.45 30.19 16.14 56.96 42.09 -46.27%
EPS 2.25 14.94 10.93 6.99 3.81 10.50 8.16 -57.66%
DPS 1.50 5.50 2.75 2.50 1.25 4.50 4.50 -51.95%
NAPS 0.6878 0.6804 0.5003 0.6209 0.5885 0.5636 0.5752 12.67%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 2.63 3.40 2.55 2.38 2.14 1.97 1.90 -
P/RPS 15.86 2.54 2.75 3.94 6.62 1.73 2.26 266.98%
P/EPS 117.05 11.38 11.67 17.04 28.05 9.39 11.64 366.54%
EY 0.85 8.78 8.57 5.87 3.57 10.65 8.59 -78.63%
DY 0.57 3.24 2.16 2.10 1.17 4.57 4.74 -75.66%
P/NAPS 3.83 2.50 2.55 1.92 1.82 1.75 1.65 75.40%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 26/09/17 20/06/17 24/03/17 15/12/16 27/09/16 24/06/16 24/03/16 -
Price 2.76 1.92 2.70 2.46 2.38 2.25 2.06 -
P/RPS 16.65 1.43 2.91 4.08 7.37 1.98 2.45 259.20%
P/EPS 122.84 6.43 12.36 17.61 31.19 10.72 12.62 356.51%
EY 0.81 15.56 8.09 5.68 3.21 9.32 7.92 -78.16%
DY 0.54 5.73 2.04 2.03 1.05 4.00 4.37 -75.22%
P/NAPS 4.01 1.41 2.70 1.98 2.02 2.00 1.79 71.29%

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