[SUPERLN] YoY Annualized Quarter Result on 31-Jul-2015 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 64.42%
YoY- 244.29%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 102,880 105,304 102,500 88,424 68,832 63,508 64,800 8.00%
PBT 15,756 18,216 32,188 19,996 6,140 11,320 7,536 13.07%
Tax -4,364 -4,052 -7,968 -4,572 -1,660 -3,868 -1,452 20.12%
NP 11,392 14,164 24,220 15,424 4,480 7,452 6,084 11.01%
-
NP to SH 11,392 14,272 24,208 15,424 4,480 7,452 6,472 9.87%
-
Tax Rate 27.70% 22.24% 24.75% 22.86% 27.04% 34.17% 19.27% -
Total Cost 91,488 91,140 78,280 73,000 64,352 56,056 58,716 7.66%
-
Net Worth 120,031 109,175 93,405 83,729 60,130 57,753 53,237 14.50%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 4,763 9,528 7,931 6,347 6,354 5,596 - -
Div Payout % 41.82% 66.76% 32.77% 41.15% 141.84% 75.11% - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 120,031 109,175 93,405 83,729 60,130 57,753 53,237 14.50%
NOSH 160,000 160,000 79,318 79,341 79,432 79,957 78,164 12.67%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 11.07% 13.45% 23.63% 17.44% 6.51% 11.73% 9.39% -
ROE 9.49% 13.07% 25.92% 18.42% 7.45% 12.90% 12.16% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 64.79 66.31 129.23 111.45 86.65 79.43 82.90 -4.02%
EPS 7.16 8.92 30.52 19.44 5.64 9.32 8.28 -2.39%
DPS 3.00 6.00 10.00 8.00 8.00 7.00 0.00 -
NAPS 0.7559 0.6875 1.1776 1.0553 0.757 0.7223 0.6811 1.75%
Adjusted Per Share Value based on latest NOSH - 79,341
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 64.30 65.82 64.06 55.27 43.02 39.69 40.50 8.00%
EPS 7.12 8.92 15.13 9.64 2.80 4.66 4.05 9.85%
DPS 2.98 5.96 4.96 3.97 3.97 3.50 0.00 -
NAPS 0.7502 0.6823 0.5838 0.5233 0.3758 0.361 0.3327 14.50%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 1.13 2.63 2.14 1.58 0.67 0.365 0.39 -
P/RPS 1.74 3.97 1.66 1.42 0.77 0.46 0.47 24.36%
P/EPS 15.75 29.26 7.01 8.13 11.88 3.92 4.71 22.27%
EY 6.35 3.42 14.26 12.30 8.42 25.53 21.23 -18.21%
DY 2.65 2.28 4.67 5.06 11.94 19.18 0.00 -
P/NAPS 1.49 3.83 1.82 1.50 0.89 0.51 0.57 17.36%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 18/09/18 26/09/17 27/09/16 29/09/15 18/09/14 18/09/13 21/09/12 -
Price 1.20 2.76 2.38 1.50 0.68 0.38 0.36 -
P/RPS 1.85 4.16 1.84 1.35 0.78 0.48 0.43 27.51%
P/EPS 16.73 30.71 7.80 7.72 12.06 4.08 4.35 25.15%
EY 5.98 3.26 12.82 12.96 8.29 24.53 23.00 -20.10%
DY 2.50 2.17 4.20 5.33 11.76 18.42 0.00 -
P/NAPS 1.59 4.01 2.02 1.42 0.90 0.53 0.53 20.08%

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