[SUPERLN] YoY Annualized Quarter Result on 31-Jul-2013 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
18-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 81.84%
YoY- 15.14%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 102,500 88,424 68,832 63,508 64,800 66,388 63,576 8.27%
PBT 32,188 19,996 6,140 11,320 7,536 1,324 2,144 56.99%
Tax -7,968 -4,572 -1,660 -3,868 -1,452 -428 -848 45.21%
NP 24,220 15,424 4,480 7,452 6,084 896 1,296 62.83%
-
NP to SH 24,208 15,424 4,480 7,452 6,472 1,336 1,688 55.80%
-
Tax Rate 24.75% 22.86% 27.04% 34.17% 19.27% 32.33% 39.55% -
Total Cost 78,280 73,000 64,352 56,056 58,716 65,492 62,280 3.88%
-
Net Worth 93,405 83,729 60,130 57,753 53,237 54,998 55,162 9.16%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 7,931 6,347 6,354 5,596 - - - -
Div Payout % 32.77% 41.15% 141.84% 75.11% - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 93,405 83,729 60,130 57,753 53,237 54,998 55,162 9.16%
NOSH 79,318 79,341 79,432 79,957 78,164 79,523 79,622 -0.06%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 23.63% 17.44% 6.51% 11.73% 9.39% 1.35% 2.04% -
ROE 25.92% 18.42% 7.45% 12.90% 12.16% 2.43% 3.06% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 129.23 111.45 86.65 79.43 82.90 83.48 79.85 8.34%
EPS 30.52 19.44 5.64 9.32 8.28 1.68 2.12 55.90%
DPS 10.00 8.00 8.00 7.00 0.00 0.00 0.00 -
NAPS 1.1776 1.0553 0.757 0.7223 0.6811 0.6916 0.6928 9.23%
Adjusted Per Share Value based on latest NOSH - 79,957
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 64.06 55.27 43.02 39.69 40.50 41.49 39.74 8.27%
EPS 15.13 9.64 2.80 4.66 4.05 0.84 1.06 55.68%
DPS 4.96 3.97 3.97 3.50 0.00 0.00 0.00 -
NAPS 0.5838 0.5233 0.3758 0.361 0.3327 0.3437 0.3448 9.16%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 2.14 1.58 0.67 0.365 0.39 0.38 0.43 -
P/RPS 1.66 1.42 0.77 0.46 0.47 0.46 0.54 20.56%
P/EPS 7.01 8.13 11.88 3.92 4.71 22.62 20.28 -16.21%
EY 14.26 12.30 8.42 25.53 21.23 4.42 4.93 19.34%
DY 4.67 5.06 11.94 19.18 0.00 0.00 0.00 -
P/NAPS 1.82 1.50 0.89 0.51 0.57 0.55 0.62 19.63%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 27/09/16 29/09/15 18/09/14 18/09/13 21/09/12 23/09/11 29/09/10 -
Price 2.38 1.50 0.68 0.38 0.36 0.34 0.43 -
P/RPS 1.84 1.35 0.78 0.48 0.43 0.41 0.54 22.64%
P/EPS 7.80 7.72 12.06 4.08 4.35 20.24 20.28 -14.70%
EY 12.82 12.96 8.29 24.53 23.00 4.94 4.93 17.24%
DY 4.20 5.33 11.76 18.42 0.00 0.00 0.00 -
P/NAPS 2.02 1.42 0.90 0.53 0.53 0.49 0.62 21.73%

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