[SUPERLN] QoQ TTM Result on 31-Oct-2015 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
10-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 22.42%
YoY- 167.04%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 93,930 90,411 87,677 84,655 79,407 74,509 70,429 21.18%
PBT 24,410 21,362 20,712 18,903 16,018 12,554 9,656 85.67%
Tax -5,551 -4,702 -4,514 -4,069 -3,901 -3,173 -2,424 73.82%
NP 18,859 16,660 16,198 14,834 12,117 9,381 7,232 89.56%
-
NP to SH 18,856 16,660 16,198 14,834 12,117 9,381 7,232 89.54%
-
Tax Rate 22.74% 22.01% 21.79% 21.53% 24.35% 25.27% 25.10% -
Total Cost 75,071 73,751 71,479 69,821 67,290 65,128 63,197 12.17%
-
Net Worth 93,405 89,515 91,291 87,039 83,729 79,968 63,561 29.28%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 7,541 7,145 7,145 3,969 6,352 6,354 6,354 12.10%
Div Payout % 40.00% 42.89% 44.11% 26.76% 52.43% 67.74% 87.86% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 93,405 89,515 91,291 87,039 83,729 79,968 63,561 29.28%
NOSH 79,318 79,463 79,391 79,437 79,341 79,436 79,432 -0.09%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 20.08% 18.43% 18.47% 17.52% 15.26% 12.59% 10.27% -
ROE 20.19% 18.61% 17.74% 17.04% 14.47% 11.73% 11.38% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 118.42 113.78 110.44 106.57 100.08 93.80 88.67 21.29%
EPS 23.77 20.97 20.40 18.67 15.27 11.81 9.10 89.77%
DPS 9.50 9.00 9.00 5.00 8.00 8.00 8.00 12.15%
NAPS 1.1776 1.1265 1.1499 1.0957 1.0553 1.0067 0.8002 29.41%
Adjusted Per Share Value based on latest NOSH - 79,437
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 58.71 56.51 54.80 52.91 49.63 46.57 44.02 21.18%
EPS 11.79 10.41 10.12 9.27 7.57 5.86 4.52 89.59%
DPS 4.71 4.47 4.47 2.48 3.97 3.97 3.97 12.08%
NAPS 0.5838 0.5595 0.5706 0.544 0.5233 0.4998 0.3973 29.28%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 2.14 1.97 1.90 1.94 1.58 1.22 0.73 -
P/RPS 1.81 1.73 1.72 1.82 1.58 1.30 0.82 69.61%
P/EPS 9.00 9.40 9.31 10.39 10.35 10.33 8.02 7.99%
EY 11.11 10.64 10.74 9.63 9.67 9.68 12.47 -7.41%
DY 4.44 4.57 4.74 2.58 5.06 6.56 10.96 -45.28%
P/NAPS 1.82 1.75 1.65 1.77 1.50 1.21 0.91 58.80%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 27/09/16 24/06/16 24/03/16 10/12/15 29/09/15 25/06/15 12/03/15 -
Price 2.38 2.25 2.06 2.32 1.50 1.40 0.80 -
P/RPS 2.01 1.98 1.87 2.18 1.50 1.49 0.90 70.94%
P/EPS 10.01 10.73 10.10 12.42 9.82 11.85 8.79 9.05%
EY 9.99 9.32 9.90 8.05 10.18 8.44 11.38 -8.32%
DY 3.99 4.00 4.37 2.16 5.33 5.71 10.00 -45.83%
P/NAPS 2.02 2.00 1.79 2.12 1.42 1.39 1.00 59.86%

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