[SUPERLN] QoQ TTM Result on 31-Jan-2017 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
24-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 10.2%
YoY- 29.92%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 115,238 106,969 106,268 97,328 93,869 93,930 90,411 17.50%
PBT 25,270 26,730 30,223 27,140 24,883 24,410 21,362 11.81%
Tax -5,471 -5,527 -6,506 -6,093 -5,783 -5,551 -4,702 10.59%
NP 19,799 21,203 23,717 21,047 19,100 18,859 16,660 12.16%
-
NP to SH 19,826 21,230 23,714 21,044 19,097 18,856 16,660 12.26%
-
Tax Rate 21.65% 20.68% 21.53% 22.45% 23.24% 22.74% 22.01% -
Total Cost 95,439 85,766 82,551 76,281 74,769 75,071 73,751 18.69%
-
Net Worth 112,843 109,175 107,991 79,406 98,550 93,405 89,515 16.64%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 8,734 9,131 8,732 6,350 7,143 7,541 7,145 14.28%
Div Payout % 44.06% 43.01% 36.82% 30.18% 37.41% 40.00% 42.89% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 112,843 109,175 107,991 79,406 98,550 93,405 89,515 16.64%
NOSH 160,000 158,800 79,400 79,406 80,000 79,318 79,463 59.25%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 17.18% 19.82% 22.32% 21.62% 20.35% 20.08% 18.43% -
ROE 17.57% 19.45% 21.96% 26.50% 19.38% 20.19% 18.61% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 72.57 67.36 133.84 122.57 118.21 118.42 113.78 -25.84%
EPS 12.48 13.37 29.87 26.50 24.05 23.77 20.97 -29.18%
DPS 5.50 5.75 11.00 8.00 9.00 9.50 9.00 -27.92%
NAPS 0.7106 0.6875 1.3601 1.00 1.2411 1.1776 1.1265 -26.38%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 72.60 67.39 66.95 61.32 59.14 59.18 56.96 17.50%
EPS 12.49 13.38 14.94 13.26 12.03 11.88 10.50 12.23%
DPS 5.50 5.75 5.50 4.00 4.50 4.75 4.50 14.27%
NAPS 0.7109 0.6878 0.6804 0.5003 0.6209 0.5885 0.564 16.63%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 2.19 2.63 3.40 2.55 2.38 2.14 1.97 -
P/RPS 3.02 3.90 2.54 2.08 2.01 1.81 1.73 44.83%
P/EPS 17.54 19.67 11.38 9.62 9.90 9.00 9.40 51.39%
EY 5.70 5.08 8.78 10.39 10.10 11.11 10.64 -33.96%
DY 2.51 2.19 3.24 3.14 3.78 4.44 4.57 -32.86%
P/NAPS 3.08 3.83 2.50 2.55 1.92 1.82 1.75 45.62%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 14/12/17 26/09/17 20/06/17 24/03/17 15/12/16 27/09/16 24/06/16 -
Price 2.03 2.76 1.92 2.70 2.46 2.38 2.25 -
P/RPS 2.80 4.10 1.43 2.20 2.08 2.01 1.98 25.90%
P/EPS 16.26 20.64 6.43 10.19 10.23 10.01 10.73 31.83%
EY 6.15 4.84 15.56 9.82 9.78 9.99 9.32 -24.14%
DY 2.71 2.08 5.73 2.96 3.66 3.99 4.00 -22.80%
P/NAPS 2.86 4.01 1.41 2.70 1.98 2.02 2.00 26.84%

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