[SUPERLN] QoQ TTM Result on 31-Jan-2014 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 3.02%
YoY- 170.46%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 65,687 63,117 61,786 59,157 59,781 59,636 59,959 6.25%
PBT 7,235 6,177 7,472 6,430 6,389 4,575 3,629 58.20%
Tax -1,680 -1,068 -1,620 -634 -763 -232 372 -
NP 5,555 5,109 5,852 5,796 5,626 4,343 4,001 24.38%
-
NP to SH 5,555 5,109 5,852 5,796 5,626 4,343 4,098 22.41%
-
Tax Rate 23.22% 17.29% 21.68% 9.86% 11.94% 5.07% -10.25% -
Total Cost 60,132 58,008 55,934 53,361 54,155 55,293 55,958 4.89%
-
Net Worth 62,207 60,130 59,207 61,555 59,258 57,753 55,271 8.17%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 6,354 2,585 2,396 2,396 2,396 1,399 - -
Div Payout % 114.39% 50.61% 40.95% 41.34% 42.59% 32.22% - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 62,207 60,130 59,207 61,555 59,258 57,753 55,271 8.17%
NOSH 79,427 79,432 79,708 83,026 79,756 79,957 79,083 0.28%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 8.46% 8.09% 9.47% 9.80% 9.41% 7.28% 6.67% -
ROE 8.93% 8.50% 9.88% 9.42% 9.49% 7.52% 7.41% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 82.70 79.46 77.52 71.25 74.95 74.59 75.82 5.94%
EPS 6.99 6.43 7.34 6.98 7.05 5.43 5.18 22.04%
DPS 8.00 3.26 3.01 2.89 3.00 1.75 0.00 -
NAPS 0.7832 0.757 0.7428 0.7414 0.743 0.7223 0.6989 7.86%
Adjusted Per Share Value based on latest NOSH - 83,026
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 41.05 39.45 38.62 36.97 37.36 37.27 37.47 6.25%
EPS 3.47 3.19 3.66 3.62 3.52 2.71 2.56 22.41%
DPS 3.97 1.62 1.50 1.50 1.50 0.87 0.00 -
NAPS 0.3888 0.3758 0.37 0.3847 0.3704 0.361 0.3454 8.18%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.68 0.67 0.64 0.58 0.48 0.365 0.35 -
P/RPS 0.82 0.84 0.83 0.81 0.64 0.49 0.46 46.86%
P/EPS 9.72 10.42 8.72 8.31 6.80 6.72 6.75 27.43%
EY 10.29 9.60 11.47 12.04 14.70 14.88 14.81 -21.50%
DY 11.76 4.86 4.70 4.98 6.25 4.79 0.00 -
P/NAPS 0.87 0.89 0.86 0.78 0.65 0.51 0.50 44.52%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 19/12/14 18/09/14 26/06/14 20/03/14 20/12/13 18/09/13 28/06/13 -
Price 0.65 0.68 0.68 0.70 0.47 0.38 0.345 -
P/RPS 0.79 0.86 0.88 0.98 0.63 0.51 0.46 43.26%
P/EPS 9.29 10.57 9.26 10.03 6.66 7.00 6.66 24.76%
EY 10.76 9.46 10.80 9.97 15.01 14.29 15.02 -19.88%
DY 12.31 4.79 4.42 4.12 6.38 4.61 0.00 -
P/NAPS 0.83 0.90 0.92 0.94 0.63 0.53 0.49 41.96%

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