[SUPERLN] QoQ TTM Result on 31-Oct-2016 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
15-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- 1.28%
YoY- 28.74%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 106,969 106,268 97,328 93,869 93,930 90,411 87,677 14.19%
PBT 26,730 30,223 27,140 24,883 24,410 21,362 20,712 18.55%
Tax -5,527 -6,506 -6,093 -5,783 -5,551 -4,702 -4,514 14.46%
NP 21,203 23,717 21,047 19,100 18,859 16,660 16,198 19.68%
-
NP to SH 21,230 23,714 21,044 19,097 18,856 16,660 16,198 19.78%
-
Tax Rate 20.68% 21.53% 22.45% 23.24% 22.74% 22.01% 21.79% -
Total Cost 85,766 82,551 76,281 74,769 75,071 73,751 71,479 12.92%
-
Net Worth 109,175 107,991 79,406 98,550 93,405 89,515 91,291 12.67%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 9,131 8,732 6,350 7,143 7,541 7,145 7,145 17.78%
Div Payout % 43.01% 36.82% 30.18% 37.41% 40.00% 42.89% 44.11% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 109,175 107,991 79,406 98,550 93,405 89,515 91,291 12.67%
NOSH 158,800 79,400 79,406 80,000 79,318 79,463 79,391 58.81%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 19.82% 22.32% 21.62% 20.35% 20.08% 18.43% 18.47% -
ROE 19.45% 21.96% 26.50% 19.38% 20.19% 18.61% 17.74% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 67.36 133.84 122.57 118.21 118.42 113.78 110.44 -28.10%
EPS 13.37 29.87 26.50 24.05 23.77 20.97 20.40 -24.56%
DPS 5.75 11.00 8.00 9.00 9.50 9.00 9.00 -25.84%
NAPS 0.6875 1.3601 1.00 1.2411 1.1776 1.1265 1.1499 -29.05%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 67.39 66.95 61.32 59.14 59.18 56.96 55.24 14.18%
EPS 13.38 14.94 13.26 12.03 11.88 10.50 10.21 19.77%
DPS 5.75 5.50 4.00 4.50 4.75 4.50 4.50 17.77%
NAPS 0.6878 0.6804 0.5003 0.6209 0.5885 0.564 0.5752 12.67%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 2.63 3.40 2.55 2.38 2.14 1.97 1.90 -
P/RPS 3.90 2.54 2.08 2.01 1.81 1.73 1.72 72.67%
P/EPS 19.67 11.38 9.62 9.90 9.00 9.40 9.31 64.72%
EY 5.08 8.78 10.39 10.10 11.11 10.64 10.74 -39.32%
DY 2.19 3.24 3.14 3.78 4.44 4.57 4.74 -40.26%
P/NAPS 3.83 2.50 2.55 1.92 1.82 1.75 1.65 75.40%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 26/09/17 20/06/17 24/03/17 15/12/16 27/09/16 24/06/16 24/03/16 -
Price 2.76 1.92 2.70 2.46 2.38 2.25 2.06 -
P/RPS 4.10 1.43 2.20 2.08 2.01 1.98 1.87 68.85%
P/EPS 20.64 6.43 10.19 10.23 10.01 10.73 10.10 61.10%
EY 4.84 15.56 9.82 9.78 9.99 9.32 9.90 -37.96%
DY 2.08 5.73 2.96 3.66 3.99 4.00 4.37 -39.06%
P/NAPS 4.01 1.41 2.70 1.98 2.02 2.00 1.79 71.29%

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