[SUPERLN] QoQ TTM Result on 31-Jul-2015 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 29.17%
YoY- 137.17%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 90,411 87,677 84,655 79,407 74,509 70,429 65,687 23.75%
PBT 21,362 20,712 18,903 16,018 12,554 9,656 7,235 105.94%
Tax -4,702 -4,514 -4,069 -3,901 -3,173 -2,424 -1,680 98.72%
NP 16,660 16,198 14,834 12,117 9,381 7,232 5,555 108.10%
-
NP to SH 16,660 16,198 14,834 12,117 9,381 7,232 5,555 108.10%
-
Tax Rate 22.01% 21.79% 21.53% 24.35% 25.27% 25.10% 23.22% -
Total Cost 73,751 71,479 69,821 67,290 65,128 63,197 60,132 14.59%
-
Net Worth 89,515 91,291 87,039 83,729 79,968 63,561 62,207 27.48%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 7,145 7,145 3,969 6,352 6,354 6,354 6,354 8.14%
Div Payout % 42.89% 44.11% 26.76% 52.43% 67.74% 87.86% 114.39% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 89,515 91,291 87,039 83,729 79,968 63,561 62,207 27.48%
NOSH 79,463 79,391 79,437 79,341 79,436 79,432 79,427 0.03%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 18.43% 18.47% 17.52% 15.26% 12.59% 10.27% 8.46% -
ROE 18.61% 17.74% 17.04% 14.47% 11.73% 11.38% 8.93% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 113.78 110.44 106.57 100.08 93.80 88.67 82.70 23.72%
EPS 20.97 20.40 18.67 15.27 11.81 9.10 6.99 108.14%
DPS 9.00 9.00 5.00 8.00 8.00 8.00 8.00 8.17%
NAPS 1.1265 1.1499 1.0957 1.0553 1.0067 0.8002 0.7832 27.44%
Adjusted Per Share Value based on latest NOSH - 79,341
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 56.96 55.24 53.33 50.03 46.94 44.37 41.38 23.76%
EPS 10.50 10.21 9.35 7.63 5.91 4.56 3.50 108.14%
DPS 4.50 4.50 2.50 4.00 4.00 4.00 4.00 8.17%
NAPS 0.564 0.5752 0.5484 0.5275 0.5038 0.4005 0.3919 27.49%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.97 1.90 1.94 1.58 1.22 0.73 0.68 -
P/RPS 1.73 1.72 1.82 1.58 1.30 0.82 0.82 64.57%
P/EPS 9.40 9.31 10.39 10.35 10.33 8.02 9.72 -2.20%
EY 10.64 10.74 9.63 9.67 9.68 12.47 10.29 2.25%
DY 4.57 4.74 2.58 5.06 6.56 10.96 11.76 -46.77%
P/NAPS 1.75 1.65 1.77 1.50 1.21 0.91 0.87 59.41%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 24/06/16 24/03/16 10/12/15 29/09/15 25/06/15 12/03/15 19/12/14 -
Price 2.25 2.06 2.32 1.50 1.40 0.80 0.65 -
P/RPS 1.98 1.87 2.18 1.50 1.49 0.90 0.79 84.61%
P/EPS 10.73 10.10 12.42 9.82 11.85 8.79 9.29 10.09%
EY 9.32 9.90 8.05 10.18 8.44 11.38 10.76 -9.14%
DY 4.00 4.37 2.16 5.33 5.71 10.00 12.31 -52.76%
P/NAPS 2.00 1.79 2.12 1.42 1.39 1.00 0.83 79.83%

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