[SUPERLN] QoQ TTM Result on 31-Jul-2014 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
18-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -12.7%
YoY- 17.64%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 74,509 70,429 65,687 63,117 61,786 59,157 59,781 15.86%
PBT 12,554 9,656 7,235 6,177 7,472 6,430 6,389 57.07%
Tax -3,173 -2,424 -1,680 -1,068 -1,620 -634 -763 159.27%
NP 9,381 7,232 5,555 5,109 5,852 5,796 5,626 40.74%
-
NP to SH 9,381 7,232 5,555 5,109 5,852 5,796 5,626 40.74%
-
Tax Rate 25.27% 25.10% 23.22% 17.29% 21.68% 9.86% 11.94% -
Total Cost 65,128 63,197 60,132 58,008 55,934 53,361 54,155 13.12%
-
Net Worth 79,968 63,561 62,207 60,130 59,207 61,555 59,258 22.18%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 6,354 6,354 6,354 2,585 2,396 2,396 2,396 91.93%
Div Payout % 67.74% 87.86% 114.39% 50.61% 40.95% 41.34% 42.59% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 79,968 63,561 62,207 60,130 59,207 61,555 59,258 22.18%
NOSH 79,436 79,432 79,427 79,432 79,708 83,026 79,756 -0.26%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 12.59% 10.27% 8.46% 8.09% 9.47% 9.80% 9.41% -
ROE 11.73% 11.38% 8.93% 8.50% 9.88% 9.42% 9.49% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 93.80 88.67 82.70 79.46 77.52 71.25 74.95 16.18%
EPS 11.81 9.10 6.99 6.43 7.34 6.98 7.05 41.18%
DPS 8.00 8.00 8.00 3.26 3.01 2.89 3.00 92.64%
NAPS 1.0067 0.8002 0.7832 0.757 0.7428 0.7414 0.743 22.51%
Adjusted Per Share Value based on latest NOSH - 79,432
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 46.94 44.37 41.38 39.76 38.93 37.27 37.66 15.86%
EPS 5.91 4.56 3.50 3.22 3.69 3.65 3.54 40.86%
DPS 4.00 4.00 4.00 1.63 1.51 1.51 1.51 91.79%
NAPS 0.5038 0.4005 0.3919 0.3788 0.373 0.3878 0.3733 22.19%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.22 0.73 0.68 0.67 0.64 0.58 0.48 -
P/RPS 1.30 0.82 0.82 0.84 0.83 0.81 0.64 60.59%
P/EPS 10.33 8.02 9.72 10.42 8.72 8.31 6.80 32.24%
EY 9.68 12.47 10.29 9.60 11.47 12.04 14.70 -24.36%
DY 6.56 10.96 11.76 4.86 4.70 4.98 6.25 3.28%
P/NAPS 1.21 0.91 0.87 0.89 0.86 0.78 0.65 51.49%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 25/06/15 12/03/15 19/12/14 18/09/14 26/06/14 20/03/14 20/12/13 -
Price 1.40 0.80 0.65 0.68 0.68 0.70 0.47 -
P/RPS 1.49 0.90 0.79 0.86 0.88 0.98 0.63 77.79%
P/EPS 11.85 8.79 9.29 10.57 9.26 10.03 6.66 46.98%
EY 8.44 11.38 10.76 9.46 10.80 9.97 15.01 -31.94%
DY 5.71 10.00 12.31 4.79 4.42 4.12 6.38 -7.14%
P/NAPS 1.39 1.00 0.83 0.90 0.92 0.94 0.63 69.72%

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