[SUPERLN] QoQ TTM Result on 31-Jul-2016 [#1]

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
TTM Result
Revenue	106,268	97,328	93,869	93,930	90,411	87,677	84,655	16.38%
YoY %	9.19%	3.68%	-0.06%	3.89%	3.12%	3.57%	-	-
Horiz. %	125.53%	114.97%	110.88%	110.96%	106.80%	103.57%	100.00%	-
PBT	30,223	27,140	24,883	24,410	21,362	20,712	18,903	36.77%
YoY %	11.36%	9.07%	1.94%	14.27%	3.14%	9.57%	-	-
Horiz. %	159.88%	143.58%	131.64%	129.13%	113.01%	109.57%	100.00%	-
Tax	-6,506	-6,093	-5,783	-5,551	-4,702	-4,514	-4,069	36.77%
YoY %	-6.78%	-5.36%	-4.18%	-18.06%	-4.16%	-10.94%	-	-
Horiz. %	159.89%	149.74%	142.12%	136.42%	115.56%	110.94%	100.00%	-
NP	23,717	21,047	19,100	18,859	16,660	16,198	14,834	36.77%
YoY %	12.69%	10.19%	1.28%	13.20%	2.85%	9.20%	-	-
Horiz. %	159.88%	141.88%	128.76%	127.13%	112.31%	109.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,714	21,044	19,097	18,856	16,660	16,198	14,834	36.75%
YoY %	12.69%	10.20%	1.28%	13.18%	2.85%	9.20%	-	-
Horiz. %	159.86%	141.86%	128.74%	127.11%	112.31%	109.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.53%	22.45%	23.24%	22.74%	22.01%	21.79%	21.53%	-
YoY %	-4.10%	-3.40%	2.20%	3.32%	1.01%	1.21%	-	-
Horiz. %	100.00%	104.27%	107.94%	105.62%	102.23%	101.21%	100.00%	-
Total Cost	82,551	76,281	74,769	75,071	73,751	71,479	69,821	11.82%
YoY %	8.22%	2.02%	-0.40%	1.79%	3.18%	2.37%	-	-
Horiz. %	118.23%	109.25%	107.09%	107.52%	105.63%	102.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	107,991	79,406	98,550	93,405	89,515	91,291	87,039	15.47%
YoY %	36.00%	-19.43%	5.51%	4.35%	-1.95%	4.89%	-	-
Horiz. %	124.07%	91.23%	113.23%	107.31%	102.84%	104.89%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Dividend
Div	8,732	6,350	7,143	7,541	7,145	7,145	3,969	69.23%
YoY %	37.51%	-11.10%	-5.28%	5.54%	0.00%	80.02%	-	-
Horiz. %	220.01%	159.99%	179.97%	190.00%	180.02%	180.02%	100.00%	-
Div Payout %	36.82%	30.18%	37.41%	40.00%	42.89%	44.11%	26.76%	-
YoY %	22.00%	-19.33%	-6.48%	-6.74%	-2.77%	64.84%	-	-
Horiz. %	137.59%	112.78%	139.80%	149.48%	160.28%	164.84%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Equity
Net Worth	107,991	79,406	98,550	93,405	89,515	91,291	87,039	15.47%
YoY %	36.00%	-19.43%	5.51%	4.35%	-1.95%	4.89%	-	-
Horiz. %	124.07%	91.23%	113.23%	107.31%	102.84%	104.89%	100.00%	-
NOSH	79,400	79,406	80,000	79,318	79,463	79,391	79,437	-0.03%
YoY %	-0.01%	-0.74%	0.86%	-0.18%	0.09%	-0.06%	-	-
Horiz. %	99.95%	99.96%	100.71%	99.85%	100.03%	99.94%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Ratio Analysis
NP Margin	22.32%	21.62%	20.35%	20.08%	18.43%	18.47%	17.52%	-
YoY %	3.24%	6.24%	1.34%	8.95%	-0.22%	5.42%	-	-
Horiz. %	127.40%	123.40%	116.15%	114.61%	105.19%	105.42%	100.00%	-
ROE	21.96%	26.50%	19.38%	20.19%	18.61%	17.74%	17.04%	-
YoY %	-17.13%	36.74%	-4.01%	8.49%	4.90%	4.11%	-	-
Horiz. %	128.87%	155.52%	113.73%	118.49%	109.21%	104.11%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Per Share
RPS	133.84	122.57	118.21	118.42	113.78	110.44	106.57	16.42%
YoY %	9.19%	3.69%	-0.18%	4.08%	3.02%	3.63%	-	-
Horiz. %	125.59%	115.01%	110.92%	111.12%	106.77%	103.63%	100.00%	-
EPS	29.87	26.50	24.05	23.77	20.97	20.40	18.67	36.83%
YoY %	12.72%	10.19%	1.18%	13.35%	2.79%	9.27%	-	-
Horiz. %	159.99%	141.94%	128.82%	127.32%	112.32%	109.27%	100.00%	-
DPS	11.00	8.00	9.00	9.50	9.00	9.00	5.00	69.23%
YoY %	37.50%	-11.11%	-5.26%	5.56%	0.00%	80.00%	-	-
Horiz. %	220.00%	160.00%	180.00%	190.00%	180.00%	180.00%	100.00%	-
NAPS	1.3601	1.00	1.2411	1.1776	1.1265	1.1499	1.0957	15.51%
YoY %	36.01%	-19.43%	5.39%	4.54%	-2.03%	4.95%	-	-
Horiz. %	124.13%	91.27%	113.27%	107.47%	102.81%	104.95%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Adjusted Per Share Value based on latest NOSH - 79,318
RPS	66.42	60.83	58.67	58.71	56.51	54.80	52.91	16.38%
YoY %	9.19%	3.68%	-0.07%	3.89%	3.12%	3.57%	-	-
Horiz. %	125.53%	114.97%	110.89%	110.96%	106.80%	103.57%	100.00%	-
EPS	14.82	13.15	11.94	11.79	10.41	10.12	9.27	36.76%
YoY %	12.70%	10.13%	1.27%	13.26%	2.87%	9.17%	-	-
Horiz. %	159.87%	141.86%	128.80%	127.18%	112.30%	109.17%	100.00%	-
DPS	5.46	3.97	4.46	4.71	4.47	4.47	2.48	69.31%
YoY %	37.53%	-10.99%	-5.31%	5.37%	0.00%	80.24%	-	-
Horiz. %	220.16%	160.08%	179.84%	189.92%	180.24%	180.24%	100.00%	-
NAPS	0.6749	0.4963	0.6159	0.5838	0.5595	0.5706	0.544	15.47%
YoY %	35.99%	-19.42%	5.50%	4.34%	-1.95%	4.89%	-	-
Horiz. %	124.06%	91.23%	113.22%	107.32%	102.85%	104.89%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	-
Price	3.40	2.55	2.38	2.14	1.97	1.90	1.94	-
P/RPS	2.54	2.08	2.01	1.81	1.73	1.72	1.82	24.90%
YoY %	22.12%	3.48%	11.05%	4.62%	0.58%	-5.49%	-	-
Horiz. %	139.56%	114.29%	110.44%	99.45%	95.05%	94.51%	100.00%	-
P/EPS	11.38	9.62	9.90	9.00	9.40	9.31	10.39	6.26%
YoY %	18.30%	-2.83%	10.00%	-4.26%	0.97%	-10.39%	-	-
Horiz. %	109.53%	92.59%	95.28%	86.62%	90.47%	89.61%	100.00%	-
EY	8.78	10.39	10.10	11.11	10.64	10.74	9.63	-5.97%
YoY %	-15.50%	2.87%	-9.09%	4.42%	-0.93%	11.53%	-	-
Horiz. %	91.17%	107.89%	104.88%	115.37%	110.49%	111.53%	100.00%	-
DY	3.24	3.14	3.78	4.44	4.57	4.74	2.58	16.41%
YoY %	3.18%	-16.93%	-14.86%	-2.84%	-3.59%	83.72%	-	-
Horiz. %	125.58%	121.71%	146.51%	172.09%	177.13%	183.72%	100.00%	-
P/NAPS	2.50	2.55	1.92	1.82	1.75	1.65	1.77	25.91%
YoY %	-1.96%	32.81%	5.49%	4.00%	6.06%	-6.78%	-	-
Horiz. %	141.24%	144.07%	108.47%	102.82%	98.87%	93.22%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Announcement Date
Date	20/06/17	24/03/17	15/12/16	27/09/16	24/06/16	24/03/16	10/12/15	-
Price	1.92	2.70	2.46	2.38	2.25	2.06	2.32	-
P/RPS	1.43	2.20	2.08	2.01	1.98	1.87	2.18	-24.52%
YoY %	-35.00%	5.77%	3.48%	1.52%	5.88%	-14.22%	-	-
Horiz. %	65.60%	100.92%	95.41%	92.20%	90.83%	85.78%	100.00%	-
P/EPS	6.43	10.19	10.23	10.01	10.73	10.10	12.42	-35.55%
YoY %	-36.90%	-0.39%	2.20%	-6.71%	6.24%	-18.68%	-	-
Horiz. %	51.77%	82.05%	82.37%	80.60%	86.39%	81.32%	100.00%	-
EY	15.56	9.82	9.78	9.99	9.32	9.90	8.05	55.23%
YoY %	58.45%	0.41%	-2.10%	7.19%	-5.86%	22.98%	-	-
Horiz. %	193.29%	121.99%	121.49%	124.10%	115.78%	122.98%	100.00%	-
DY	5.73	2.96	3.66	3.99	4.00	4.37	2.16	91.74%
YoY %	93.58%	-19.13%	-8.27%	-0.25%	-8.47%	102.31%	-	-
Horiz. %	265.28%	137.04%	169.44%	184.72%	185.19%	202.31%	100.00%	-
P/NAPS	1.41	2.70	1.98	2.02	2.00	1.79	2.12	-23.82%
YoY %	-47.78%	36.36%	-1.98%	1.00%	11.73%	-15.57%	-	-
Horiz. %	66.51%	127.36%	93.40%	95.28%	94.34%	84.43%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:15:00

EMA 5

5 Mins

SELL

2024-04-26 16:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-26 16:00:00

EMA 5

Hourly

BUY

2024-04-26 16:00:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-26 15:55:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

388

MYEG

MY E.G. SERVICES BHD

385

MPI

MALAYSIAN PACIFIC INDUSTRIES

361

PTRANS

PERAK TRANSIT BERHAD

346

HLIND

HONG LEONG INDUSTRIES BHD

339

YTL

YTL CORPORATION BHD

256

DNEX

DAGANG NEXCHANGE BERHAD

240

CAPITALA

CAPITAL A BERHAD

238

MAYBANK

MALAYAN BANKING BHD

229

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

HONGSENG

0.01

0.00

54,133,200

BPURI

0.075

0.00

53,737,600

YTLPOWR

4.42

+0.30

53,630,800

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More