[SUPERLN] QoQ TTM Result on 31-Jan-2018 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
20-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- -12.83%
YoY- -17.88%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 105,265 108,779 109,385 116,574 115,238 106,969 106,268 -0.62%
PBT 16,118 15,247 15,862 22,325 25,270 26,730 30,223 -34.16%
Tax -3,951 -3,673 -3,595 -5,070 -5,471 -5,527 -6,506 -28.22%
NP 12,167 11,574 12,267 17,255 19,799 21,203 23,717 -35.83%
-
NP to SH 12,167 11,574 12,294 17,282 19,826 21,230 23,714 -35.83%
-
Tax Rate 24.51% 24.09% 22.66% 22.71% 21.65% 20.68% 21.53% -
Total Cost 93,098 97,205 97,118 99,319 95,439 85,766 82,551 8.32%
-
Net Worth 124,655 120,031 11,800,427 114,383 112,843 109,175 107,991 10.01%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 4,604 4,366 5,558 5,558 8,734 9,131 8,732 -34.65%
Div Payout % 37.85% 37.73% 45.21% 32.16% 44.06% 43.01% 36.82% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 124,655 120,031 11,800,427 114,383 112,843 109,175 107,991 10.01%
NOSH 160,000 160,000 160,000 160,000 160,000 158,800 79,400 59.33%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 11.56% 10.64% 11.21% 14.80% 17.18% 19.82% 22.32% -
ROE 9.76% 9.64% 0.10% 15.11% 17.57% 19.45% 21.96% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 66.30 68.50 68.88 73.41 72.57 67.36 133.84 -37.31%
EPS 7.66 7.29 7.74 10.88 12.48 13.37 29.87 -59.53%
DPS 2.90 2.75 3.50 3.50 5.50 5.75 11.00 -58.78%
NAPS 0.7851 0.7559 74.31 0.7203 0.7106 0.6875 1.3601 -30.60%
Adjusted Per Share Value based on latest NOSH - 160,000
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 65.79 67.99 68.37 72.86 72.02 66.86 66.42 -0.63%
EPS 7.60 7.23 7.68 10.80 12.39 13.27 14.82 -35.85%
DPS 2.88 2.73 3.47 3.47 5.46 5.71 5.46 -34.64%
NAPS 0.7791 0.7502 73.7527 0.7149 0.7053 0.6823 0.6749 10.01%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 1.16 1.13 1.20 1.69 2.19 2.63 3.40 -
P/RPS 1.75 1.65 1.74 2.30 3.02 3.90 2.54 -21.93%
P/EPS 15.14 15.50 15.50 15.53 17.54 19.67 11.38 20.90%
EY 6.61 6.45 6.45 6.44 5.70 5.08 8.78 -17.20%
DY 2.50 2.43 2.92 2.07 2.51 2.19 3.24 -15.83%
P/NAPS 1.48 1.49 0.02 2.35 3.08 3.83 2.50 -29.42%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 12/12/18 18/09/18 22/06/18 20/03/18 14/12/17 26/09/17 20/06/17 -
Price 1.26 1.20 1.24 1.60 2.03 2.76 1.92 -
P/RPS 1.90 1.75 1.80 2.18 2.80 4.10 1.43 20.79%
P/EPS 16.44 16.46 16.02 14.70 16.26 20.64 6.43 86.66%
EY 6.08 6.07 6.24 6.80 6.15 4.84 15.56 -46.46%
DY 2.30 2.29 2.82 2.19 2.71 2.08 5.73 -45.49%
P/NAPS 1.60 1.59 0.02 2.22 2.86 4.01 1.41 8.76%

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