[SUPERLN] YoY Annualized Quarter Result on 30-Apr-2014 [#4]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -7.81%
YoY- 42.78%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 106,269 90,411 74,509 61,787 59,959 61,157 65,717 8.33%
PBT 30,223 21,362 12,554 7,472 3,629 -1,944 914 79.06%
Tax -6,508 -4,702 -3,173 -1,621 372 -117 -249 72.18%
NP 23,715 16,660 9,381 5,851 4,001 -2,061 665 81.32%
-
NP to SH 23,715 16,660 9,381 5,851 4,098 -561 1,329 61.58%
-
Tax Rate 21.53% 22.01% 25.27% 21.69% -10.25% - 27.24% -
Total Cost 82,554 73,751 65,128 55,936 55,958 63,218 65,052 4.04%
-
Net Worth 107,991 89,454 79,964 59,211 55,184 53,136 54,628 12.01%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 8,734 7,146 6,354 996 - - 2,345 24.47%
Div Payout % 36.83% 42.90% 67.74% 17.03% - - 176.51% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 107,991 89,454 79,964 59,211 55,184 53,136 54,628 12.01%
NOSH 80,000 79,408 79,432 79,713 78,959 79,014 79,518 0.10%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 22.32% 18.43% 12.59% 9.47% 6.67% -3.37% 1.01% -
ROE 21.96% 18.62% 11.73% 9.88% 7.43% -1.06% 2.43% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 133.84 113.85 93.80 77.51 75.94 77.40 82.64 8.35%
EPS 29.87 20.98 11.81 7.34 5.19 -0.71 1.67 61.64%
DPS 11.00 9.00 8.00 1.25 0.00 0.00 2.95 24.50%
NAPS 1.3601 1.1265 1.0067 0.7428 0.6989 0.6725 0.687 12.04%
Adjusted Per Share Value based on latest NOSH - 79,708
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 66.95 56.96 46.94 38.93 37.78 38.53 41.40 8.33%
EPS 14.94 10.50 5.91 3.69 2.58 -0.35 0.84 61.49%
DPS 5.50 4.50 4.00 0.63 0.00 0.00 1.48 24.43%
NAPS 0.6804 0.5636 0.5038 0.373 0.3477 0.3348 0.3442 12.01%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 3.40 1.97 1.22 0.64 0.35 0.42 0.42 -
P/RPS 2.54 1.73 1.30 0.83 0.46 0.54 0.51 30.64%
P/EPS 11.38 9.39 10.33 8.72 6.74 -59.15 25.13 -12.35%
EY 8.78 10.65 9.68 11.47 14.83 -1.69 3.98 14.08%
DY 3.24 4.57 6.56 1.95 0.00 0.00 7.02 -12.08%
P/NAPS 2.50 1.75 1.21 0.86 0.50 0.62 0.61 26.47%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 20/06/17 24/06/16 25/06/15 26/06/14 28/06/13 29/06/12 27/06/11 -
Price 1.92 2.25 1.40 0.68 0.345 0.39 0.42 -
P/RPS 1.43 1.98 1.49 0.88 0.45 0.50 0.51 18.72%
P/EPS 6.43 10.72 11.85 9.26 6.65 -54.93 25.13 -20.30%
EY 15.56 9.32 8.44 10.79 15.04 -1.82 3.98 25.48%
DY 5.73 4.00 5.71 1.84 0.00 0.00 7.02 -3.32%
P/NAPS 1.41 2.00 1.39 0.92 0.49 0.58 0.61 14.97%

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