[SUPERLN] YoY Annualized Quarter Result on 30-Apr-2016 [#4]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
24-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- -3.57%
YoY- 77.59%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 105,703 109,385 106,269 90,411 74,509 61,787 59,959 9.90%
PBT 14,057 15,862 30,223 21,362 12,554 7,472 3,629 25.30%
Tax -3,765 -3,596 -6,508 -4,702 -3,173 -1,621 372 -
NP 10,292 12,266 23,715 16,660 9,381 5,851 4,001 17.04%
-
NP to SH 10,292 12,266 23,715 16,660 9,381 5,851 4,098 16.58%
-
Tax Rate 26.78% 22.67% 21.53% 22.01% 25.27% 21.69% -10.25% -
Total Cost 95,411 97,119 82,554 73,751 65,128 55,936 55,958 9.29%
-
Net Worth 124,110 11,800,427 107,991 89,454 79,964 59,211 55,184 14.45%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 4,842 5,558 8,734 7,146 6,354 996 - -
Div Payout % 47.05% 45.31% 36.83% 42.90% 67.74% 17.03% - -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 124,110 11,800,427 107,991 89,454 79,964 59,211 55,184 14.45%
NOSH 160,000 160,000 80,000 79,408 79,432 79,713 78,959 12.48%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 9.74% 11.21% 22.32% 18.43% 12.59% 9.47% 6.67% -
ROE 8.29% 0.10% 21.96% 18.62% 11.73% 9.88% 7.43% -
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 66.58 68.88 133.84 113.85 93.80 77.51 75.94 -2.16%
EPS 6.48 7.72 29.87 20.98 11.81 7.34 5.19 3.76%
DPS 3.05 3.50 11.00 9.00 8.00 1.25 0.00 -
NAPS 0.7817 74.31 1.3601 1.1265 1.0067 0.7428 0.6989 1.88%
Adjusted Per Share Value based on latest NOSH - 79,463
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 66.59 68.91 66.95 56.96 46.94 38.93 37.78 9.90%
EPS 6.48 7.73 14.94 10.50 5.91 3.69 2.58 16.58%
DPS 3.05 3.50 5.50 4.50 4.00 0.63 0.00 -
NAPS 0.7819 74.3449 0.6804 0.5636 0.5038 0.373 0.3477 14.45%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 1.06 1.20 3.40 1.97 1.22 0.64 0.35 -
P/RPS 1.59 1.74 2.54 1.73 1.30 0.83 0.46 22.95%
P/EPS 16.35 15.54 11.38 9.39 10.33 8.72 6.74 15.90%
EY 6.12 6.44 8.78 10.65 9.68 11.47 14.83 -13.70%
DY 2.88 2.92 3.24 4.57 6.56 1.95 0.00 -
P/NAPS 1.36 0.02 2.50 1.75 1.21 0.86 0.50 18.13%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 25/06/19 22/06/18 20/06/17 24/06/16 25/06/15 26/06/14 28/06/13 -
Price 1.00 1.24 1.92 2.25 1.40 0.68 0.345 -
P/RPS 1.50 1.80 1.43 1.98 1.49 0.88 0.45 22.20%
P/EPS 15.43 16.05 6.43 10.72 11.85 9.26 6.65 15.05%
EY 6.48 6.23 15.56 9.32 8.44 10.79 15.04 -13.08%
DY 3.05 2.82 5.73 4.00 5.71 1.84 0.00 -
P/NAPS 1.28 0.02 1.41 2.00 1.39 0.92 0.49 17.34%

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