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

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
27-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- 13.18%
YoY- 55.62%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 106,268 97,328 93,869 93,930 90,411 87,677 84,655 16.38%
PBT 30,223 27,140 24,883 24,410 21,362 20,712 18,903 36.77%
Tax -6,506 -6,093 -5,783 -5,551 -4,702 -4,514 -4,069 36.77%
NP 23,717 21,047 19,100 18,859 16,660 16,198 14,834 36.77%
-
NP to SH 23,714 21,044 19,097 18,856 16,660 16,198 14,834 36.75%
-
Tax Rate 21.53% 22.45% 23.24% 22.74% 22.01% 21.79% 21.53% -
Total Cost 82,551 76,281 74,769 75,071 73,751 71,479 69,821 11.82%
-
Net Worth 107,991 79,406 98,550 93,405 89,515 91,291 87,039 15.47%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 8,732 6,350 7,143 7,541 7,145 7,145 3,969 69.23%
Div Payout % 36.82% 30.18% 37.41% 40.00% 42.89% 44.11% 26.76% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 107,991 79,406 98,550 93,405 89,515 91,291 87,039 15.47%
NOSH 79,400 79,406 80,000 79,318 79,463 79,391 79,437 -0.03%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 22.32% 21.62% 20.35% 20.08% 18.43% 18.47% 17.52% -
ROE 21.96% 26.50% 19.38% 20.19% 18.61% 17.74% 17.04% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 133.84 122.57 118.21 118.42 113.78 110.44 106.57 16.42%
EPS 29.87 26.50 24.05 23.77 20.97 20.40 18.67 36.83%
DPS 11.00 8.00 9.00 9.50 9.00 9.00 5.00 69.23%
NAPS 1.3601 1.00 1.2411 1.1776 1.1265 1.1499 1.0957 15.51%
Adjusted Per Share Value based on latest NOSH - 79,318
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 66.42 60.83 58.67 58.71 56.51 54.80 52.91 16.38%
EPS 14.82 13.15 11.94 11.79 10.41 10.12 9.27 36.76%
DPS 5.46 3.97 4.46 4.71 4.47 4.47 2.48 69.31%
NAPS 0.6749 0.4963 0.6159 0.5838 0.5595 0.5706 0.544 15.47%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
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%
P/EPS 11.38 9.62 9.90 9.00 9.40 9.31 10.39 6.26%
EY 8.78 10.39 10.10 11.11 10.64 10.74 9.63 -5.97%
DY 3.24 3.14 3.78 4.44 4.57 4.74 2.58 16.41%
P/NAPS 2.50 2.55 1.92 1.82 1.75 1.65 1.77 25.91%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
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%
P/EPS 6.43 10.19 10.23 10.01 10.73 10.10 12.42 -35.55%
EY 15.56 9.82 9.78 9.99 9.32 9.90 8.05 55.23%
DY 5.73 2.96 3.66 3.99 4.00 4.37 2.16 91.74%
P/NAPS 1.41 2.70 1.98 2.02 2.00 1.79 2.12 -23.82%

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