[SUPERLN] QoQ TTM Result on 31-Jan-2016 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
24-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 9.2%
YoY- 123.98%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 93,869 93,930 90,411 87,677 84,655 79,407 74,509 16.56%
PBT 24,883 24,410 21,362 20,712 18,903 16,018 12,554 57.46%
Tax -5,783 -5,551 -4,702 -4,514 -4,069 -3,901 -3,173 48.93%
NP 19,100 18,859 16,660 16,198 14,834 12,117 9,381 60.29%
-
NP to SH 19,097 18,856 16,660 16,198 14,834 12,117 9,381 60.27%
-
Tax Rate 23.24% 22.74% 22.01% 21.79% 21.53% 24.35% 25.27% -
Total Cost 74,769 75,071 73,751 71,479 69,821 67,290 65,128 9.59%
-
Net Worth 98,550 93,405 89,515 91,291 87,039 83,729 79,968 14.87%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 7,143 7,541 7,145 7,145 3,969 6,352 6,354 8.07%
Div Payout % 37.41% 40.00% 42.89% 44.11% 26.76% 52.43% 67.74% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 98,550 93,405 89,515 91,291 87,039 83,729 79,968 14.87%
NOSH 80,000 79,318 79,463 79,391 79,437 79,341 79,436 0.47%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 20.35% 20.08% 18.43% 18.47% 17.52% 15.26% 12.59% -
ROE 19.38% 20.19% 18.61% 17.74% 17.04% 14.47% 11.73% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 118.21 118.42 113.78 110.44 106.57 100.08 93.80 16.59%
EPS 24.05 23.77 20.97 20.40 18.67 15.27 11.81 60.31%
DPS 9.00 9.50 9.00 9.00 5.00 8.00 8.00 8.13%
NAPS 1.2411 1.1776 1.1265 1.1499 1.0957 1.0553 1.0067 14.90%
Adjusted Per Share Value based on latest NOSH - 79,391
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 59.14 59.18 56.96 55.24 53.33 50.03 46.94 16.57%
EPS 12.03 11.88 10.50 10.21 9.35 7.63 5.91 60.26%
DPS 4.50 4.75 4.50 4.50 2.50 4.00 4.00 8.13%
NAPS 0.6209 0.5885 0.564 0.5752 0.5484 0.5275 0.5038 14.87%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 2.38 2.14 1.97 1.90 1.94 1.58 1.22 -
P/RPS 2.01 1.81 1.73 1.72 1.82 1.58 1.30 33.53%
P/EPS 9.90 9.00 9.40 9.31 10.39 10.35 10.33 -2.78%
EY 10.10 11.11 10.64 10.74 9.63 9.67 9.68 2.85%
DY 3.78 4.44 4.57 4.74 2.58 5.06 6.56 -30.63%
P/NAPS 1.92 1.82 1.75 1.65 1.77 1.50 1.21 35.85%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 15/12/16 27/09/16 24/06/16 24/03/16 10/12/15 29/09/15 25/06/15 -
Price 2.46 2.38 2.25 2.06 2.32 1.50 1.40 -
P/RPS 2.08 2.01 1.98 1.87 2.18 1.50 1.49 24.78%
P/EPS 10.23 10.01 10.73 10.10 12.42 9.82 11.85 -9.29%
EY 9.78 9.99 9.32 9.90 8.05 10.18 8.44 10.27%
DY 3.66 3.99 4.00 4.37 2.16 5.33 5.71 -25.55%
P/NAPS 1.98 2.02 2.00 1.79 2.12 1.42 1.39 26.46%

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