[SUPERLN] QoQ TTM Result on 30-Apr-2017 [#4]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
20-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 12.69%
YoY- 42.34%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 116,574 115,238 106,969 106,268 97,328 93,869 93,930 15.44%
PBT 22,325 25,270 26,730 30,223 27,140 24,883 24,410 -5.76%
Tax -5,070 -5,471 -5,527 -6,506 -6,093 -5,783 -5,551 -5.84%
NP 17,255 19,799 21,203 23,717 21,047 19,100 18,859 -5.73%
-
NP to SH 17,282 19,826 21,230 23,714 21,044 19,097 18,856 -5.63%
-
Tax Rate 22.71% 21.65% 20.68% 21.53% 22.45% 23.24% 22.74% -
Total Cost 99,319 95,439 85,766 82,551 76,281 74,769 75,071 20.45%
-
Net Worth 114,383 112,843 109,175 107,991 79,406 98,550 93,405 14.41%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 5,558 8,734 9,131 8,732 6,350 7,143 7,541 -18.36%
Div Payout % 32.16% 44.06% 43.01% 36.82% 30.18% 37.41% 40.00% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 114,383 112,843 109,175 107,991 79,406 98,550 93,405 14.41%
NOSH 160,000 160,000 158,800 79,400 79,406 80,000 79,318 59.44%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 14.80% 17.18% 19.82% 22.32% 21.62% 20.35% 20.08% -
ROE 15.11% 17.57% 19.45% 21.96% 26.50% 19.38% 20.19% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 73.41 72.57 67.36 133.84 122.57 118.21 118.42 -27.23%
EPS 10.88 12.48 13.37 29.87 26.50 24.05 23.77 -40.52%
DPS 3.50 5.50 5.75 11.00 8.00 9.00 9.50 -48.51%
NAPS 0.7203 0.7106 0.6875 1.3601 1.00 1.2411 1.1776 -27.87%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 72.86 72.02 66.86 66.42 60.83 58.67 58.71 15.43%
EPS 10.80 12.39 13.27 14.82 13.15 11.94 11.79 -5.66%
DPS 3.47 5.46 5.71 5.46 3.97 4.46 4.71 -18.38%
NAPS 0.7149 0.7053 0.6823 0.6749 0.4963 0.6159 0.5838 14.41%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 1.69 2.19 2.63 3.40 2.55 2.38 2.14 -
P/RPS 2.30 3.02 3.90 2.54 2.08 2.01 1.81 17.26%
P/EPS 15.53 17.54 19.67 11.38 9.62 9.90 9.00 43.72%
EY 6.44 5.70 5.08 8.78 10.39 10.10 11.11 -30.41%
DY 2.07 2.51 2.19 3.24 3.14 3.78 4.44 -39.79%
P/NAPS 2.35 3.08 3.83 2.50 2.55 1.92 1.82 18.52%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 20/03/18 14/12/17 26/09/17 20/06/17 24/03/17 15/12/16 27/09/16 -
Price 1.60 2.03 2.76 1.92 2.70 2.46 2.38 -
P/RPS 2.18 2.80 4.10 1.43 2.20 2.08 2.01 5.54%
P/EPS 14.70 16.26 20.64 6.43 10.19 10.23 10.01 29.10%
EY 6.80 6.15 4.84 15.56 9.82 9.78 9.99 -22.56%
DY 2.19 2.71 2.08 5.73 2.96 3.66 3.99 -32.88%
P/NAPS 2.22 2.86 4.01 1.41 2.70 1.98 2.02 6.47%

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