[SUPERLN] QoQ TTM Result on 31-Jan-2015 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
12-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 30.19%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 84,655 79,407 74,509 70,429 65,687 63,117 61,786 23.28%
PBT 18,903 16,018 12,554 9,656 7,235 6,177 7,472 85.35%
Tax -4,069 -3,901 -3,173 -2,424 -1,680 -1,068 -1,620 84.46%
NP 14,834 12,117 9,381 7,232 5,555 5,109 5,852 85.59%
-
NP to SH 14,834 12,117 9,381 7,232 5,555 5,109 5,852 85.59%
-
Tax Rate 21.53% 24.35% 25.27% 25.10% 23.22% 17.29% 21.68% -
Total Cost 69,821 67,290 65,128 63,197 60,132 58,008 55,934 15.88%
-
Net Worth 87,039 83,729 79,968 63,561 62,207 60,130 59,207 29.19%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 3,969 6,352 6,354 6,354 6,354 2,585 2,396 39.87%
Div Payout % 26.76% 52.43% 67.74% 87.86% 114.39% 50.61% 40.95% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 87,039 83,729 79,968 63,561 62,207 60,130 59,207 29.19%
NOSH 79,437 79,341 79,436 79,432 79,427 79,432 79,708 -0.22%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 17.52% 15.26% 12.59% 10.27% 8.46% 8.09% 9.47% -
ROE 17.04% 14.47% 11.73% 11.38% 8.93% 8.50% 9.88% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 106.57 100.08 93.80 88.67 82.70 79.46 77.52 23.56%
EPS 18.67 15.27 11.81 9.10 6.99 6.43 7.34 86.02%
DPS 5.00 8.00 8.00 8.00 8.00 3.26 3.01 40.13%
NAPS 1.0957 1.0553 1.0067 0.8002 0.7832 0.757 0.7428 29.49%
Adjusted Per Share Value based on latest NOSH - 79,432
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 52.91 49.63 46.57 44.02 41.05 39.45 38.62 23.28%
EPS 9.27 7.57 5.86 4.52 3.47 3.19 3.66 85.49%
DPS 2.48 3.97 3.97 3.97 3.97 1.62 1.50 39.69%
NAPS 0.544 0.5233 0.4998 0.3973 0.3888 0.3758 0.37 29.20%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.94 1.58 1.22 0.73 0.68 0.67 0.64 -
P/RPS 1.82 1.58 1.30 0.82 0.82 0.84 0.83 68.54%
P/EPS 10.39 10.35 10.33 8.02 9.72 10.42 8.72 12.35%
EY 9.63 9.67 9.68 12.47 10.29 9.60 11.47 -10.97%
DY 2.58 5.06 6.56 10.96 11.76 4.86 4.70 -32.88%
P/NAPS 1.77 1.50 1.21 0.91 0.87 0.89 0.86 61.58%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 10/12/15 29/09/15 25/06/15 12/03/15 19/12/14 18/09/14 26/06/14 -
Price 2.32 1.50 1.40 0.80 0.65 0.68 0.68 -
P/RPS 2.18 1.50 1.49 0.90 0.79 0.86 0.88 82.78%
P/EPS 12.42 9.82 11.85 8.79 9.29 10.57 9.26 21.55%
EY 8.05 10.18 8.44 11.38 10.76 9.46 10.80 -17.74%
DY 2.16 5.33 5.71 10.00 12.31 4.79 4.42 -37.87%
P/NAPS 2.12 1.42 1.39 1.00 0.83 0.90 0.92 74.19%

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