[SUPERLN] YoY Annualized Quarter Result on 30-Apr-2017 [#4]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
20-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 2.54%
YoY- 42.35%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 101,619 105,703 109,385 106,269 90,411 74,509 61,787 8.63%
PBT 11,248 14,057 15,862 30,223 21,362 12,554 7,472 7.04%
Tax -2,625 -3,765 -3,596 -6,508 -4,702 -3,173 -1,621 8.35%
NP 8,623 10,292 12,266 23,715 16,660 9,381 5,851 6.67%
-
NP to SH 8,623 10,292 12,266 23,715 16,660 9,381 5,851 6.67%
-
Tax Rate 23.34% 26.78% 22.67% 21.53% 22.01% 25.27% 21.69% -
Total Cost 92,996 95,411 97,119 82,554 73,751 65,128 55,936 8.83%
-
Net Worth 128,701 124,110 11,800,427 107,991 89,454 79,964 59,211 13.80%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 4,841 4,842 5,558 8,734 7,146 6,354 996 30.11%
Div Payout % 56.15% 47.05% 45.31% 36.83% 42.90% 67.74% 17.03% -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 128,701 124,110 11,800,427 107,991 89,454 79,964 59,211 13.80%
NOSH 160,000 160,000 160,000 80,000 79,408 79,432 79,713 12.30%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 8.49% 9.74% 11.21% 22.32% 18.43% 12.59% 9.47% -
ROE 6.70% 8.29% 0.10% 21.96% 18.62% 11.73% 9.88% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 64.02 66.58 68.88 133.84 113.85 93.80 77.51 -3.13%
EPS 5.43 6.48 7.72 29.87 20.98 11.81 7.34 -4.89%
DPS 3.05 3.05 3.50 11.00 9.00 8.00 1.25 16.01%
NAPS 0.8108 0.7817 74.31 1.3601 1.1265 1.0067 0.7428 1.46%
Adjusted Per Share Value based on latest NOSH - 80,000
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 63.51 66.06 68.37 66.42 56.51 46.57 38.62 8.63%
EPS 5.39 6.43 7.67 14.82 10.41 5.86 3.66 6.65%
DPS 3.03 3.03 3.47 5.46 4.47 3.97 0.62 30.23%
NAPS 0.8044 0.7757 73.7527 0.6749 0.5591 0.4998 0.3701 13.79%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.705 1.06 1.20 3.40 1.97 1.22 0.64 -
P/RPS 1.10 1.59 1.74 2.54 1.73 1.30 0.83 4.80%
P/EPS 12.98 16.35 15.54 11.38 9.39 10.33 8.72 6.84%
EY 7.71 6.12 6.44 8.78 10.65 9.68 11.47 -6.40%
DY 4.33 2.88 2.92 3.24 4.57 6.56 1.95 14.20%
P/NAPS 0.87 1.36 0.02 2.50 1.75 1.21 0.86 0.19%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 29/06/20 25/06/19 22/06/18 20/06/17 24/06/16 25/06/15 26/06/14 -
Price 0.68 1.00 1.24 1.92 2.25 1.40 0.68 -
P/RPS 1.06 1.50 1.80 1.43 1.98 1.49 0.88 3.14%
P/EPS 12.52 15.43 16.05 6.43 10.72 11.85 9.26 5.15%
EY 7.99 6.48 6.23 15.56 9.32 8.44 10.79 -4.87%
DY 4.49 3.05 2.82 5.73 4.00 5.71 1.84 16.01%
P/NAPS 0.84 1.28 0.02 1.41 2.00 1.39 0.92 -1.50%

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