[SUPERLN] YoY Annualized Quarter Result on 31-Jul-2016 [#1]

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Annualized Quarter Result
Revenue	112,888	102,880	105,304	102,500	88,424	68,832	63,508	10.05%
YoY %	9.73%	-2.30%	2.74%	15.92%	28.46%	8.38%	-	-
Horiz. %	177.75%	162.00%	165.81%	161.40%	139.23%	108.38%	100.00%	-
PBT	12,928	15,756	18,216	32,188	19,996	6,140	11,320	2.23%
YoY %	-17.95%	-13.50%	-43.41%	60.97%	225.67%	-45.76%	-	-
Horiz. %	114.20%	139.19%	160.92%	284.35%	176.64%	54.24%	100.00%	-
Tax	-2,988	-4,364	-4,052	-7,968	-4,572	-1,660	-3,868	-4.20%
YoY %	31.53%	-7.70%	49.15%	-74.28%	-175.42%	57.08%	-	-
Horiz. %	77.25%	112.82%	104.76%	206.00%	118.20%	42.92%	100.00%	-
NP	9,940	11,392	14,164	24,220	15,424	4,480	7,452	4.91%
YoY %	-12.75%	-19.57%	-41.52%	57.03%	244.29%	-39.88%	-	-
Horiz. %	133.39%	152.87%	190.07%	325.01%	206.98%	60.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,940	11,392	14,272	24,208	15,424	4,480	7,452	4.91%
YoY %	-12.75%	-20.18%	-41.04%	56.95%	244.29%	-39.88%	-	-
Horiz. %	133.39%	152.87%	191.52%	324.85%	206.98%	60.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.11%	27.70%	22.24%	24.75%	22.86%	27.04%	34.17%	-
YoY %	-16.57%	24.55%	-10.14%	8.27%	-15.46%	-20.87%	-	-
Horiz. %	67.63%	81.07%	65.09%	72.43%	66.90%	79.13%	100.00%	-
Total Cost	102,948	91,488	91,140	78,280	73,000	64,352	56,056	10.65%
YoY %	12.53%	0.38%	16.43%	7.23%	13.44%	14.80%	-	-
Horiz. %	183.65%	163.21%	162.59%	139.65%	130.23%	114.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,364	120,031	109,175	93,405	83,729	60,130	57,753	13.78%
YoY %	4.44%	9.94%	16.88%	11.56%	39.25%	4.12%	-	-
Horiz. %	217.07%	207.84%	189.04%	161.73%	144.98%	104.12%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Dividend
Div	4,762	4,763	9,528	7,931	6,347	6,354	5,596	-2.65%
YoY %	-0.02%	-50.01%	20.14%	24.96%	-0.11%	13.55%	-	-
Horiz. %	85.10%	85.11%	170.26%	141.73%	113.42%	113.55%	100.00%	-
Div Payout %	47.91%	41.82%	66.76%	32.77%	41.15%	141.84%	75.11%	-
YoY %	14.56%	-37.36%	103.72%	-20.36%	-70.99%	88.84%	-	-
Horiz. %	63.79%	55.68%	88.88%	43.63%	54.79%	188.84%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Equity
Net Worth	125,364	120,031	109,175	93,405	83,729	60,130	57,753	13.78%
YoY %	4.44%	9.94%	16.88%	11.56%	39.25%	4.12%	-	-
Horiz. %	217.07%	207.84%	189.04%	161.73%	144.98%	104.12%	100.00%	-
NOSH	160,000	160,000	160,000	79,318	79,341	79,432	79,957	12.25%
YoY %	0.00%	0.00%	101.72%	-0.03%	-0.11%	-0.66%	-	-
Horiz. %	200.11%	200.11%	200.11%	99.20%	99.23%	99.34%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Ratio Analysis
NP Margin	8.81%	11.07%	13.45%	23.63%	17.44%	6.51%	11.73%	-
YoY %	-20.42%	-17.70%	-43.08%	35.49%	167.90%	-44.50%	-	-
Horiz. %	75.11%	94.37%	114.66%	201.45%	148.68%	55.50%	100.00%	-
ROE	7.93%	9.49%	13.07%	25.92%	18.42%	7.45%	12.90%	-
YoY %	-16.44%	-27.39%	-49.58%	40.72%	147.25%	-42.25%	-	-
Horiz. %	61.47%	73.57%	101.32%	200.93%	142.79%	57.75%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Per Share
RPS	71.11	64.79	66.31	129.23	111.45	86.65	79.43	-1.82%
YoY %	9.75%	-2.29%	-48.69%	15.95%	28.62%	9.09%	-	-
Horiz. %	89.53%	81.57%	83.48%	162.70%	140.31%	109.09%	100.00%	-
EPS	6.28	7.16	8.92	30.52	19.44	5.64	9.32	-6.36%
YoY %	-12.29%	-19.73%	-70.77%	57.00%	244.68%	-39.48%	-	-
Horiz. %	67.38%	76.82%	95.71%	327.47%	208.58%	60.52%	100.00%	-
DPS	3.00	3.00	6.00	10.00	8.00	8.00	7.00	-13.16%
YoY %	0.00%	-50.00%	-40.00%	25.00%	0.00%	14.29%	-	-
Horiz. %	42.86%	42.86%	85.71%	142.86%	114.29%	114.29%	100.00%	-
NAPS	0.7897	0.7559	0.6875	1.1776	1.0553	0.757	0.7223	1.49%
YoY %	4.47%	9.95%	-41.62%	11.59%	39.41%	4.80%	-	-
Horiz. %	109.33%	104.65%	95.18%	163.03%	146.10%	104.80%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 79,318
RPS	70.56	64.30	65.82	64.06	55.27	43.02	39.69	10.05%
YoY %	9.74%	-2.31%	2.75%	15.90%	28.48%	8.39%	-	-
Horiz. %	177.78%	162.01%	165.84%	161.40%	139.25%	108.39%	100.00%	-
EPS	6.21	7.12	8.92	15.13	9.64	2.80	4.66	4.89%
YoY %	-12.78%	-20.18%	-41.04%	56.95%	244.29%	-39.91%	-	-
Horiz. %	133.26%	152.79%	191.42%	324.68%	206.87%	60.09%	100.00%	-
DPS	2.98	2.98	5.96	4.96	3.97	3.97	3.50	-2.64%
YoY %	0.00%	-50.00%	20.16%	24.94%	0.00%	13.43%	-	-
Horiz. %	85.14%	85.14%	170.29%	141.71%	113.43%	113.43%	100.00%	-
NAPS	0.7835	0.7502	0.6823	0.5838	0.5233	0.3758	0.361	13.77%
YoY %	4.44%	9.95%	16.87%	11.56%	39.25%	4.10%	-	-
Horiz. %	217.04%	207.81%	189.00%	161.72%	144.96%	104.10%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	-
Price	0.89	1.13	2.63	2.14	1.58	0.67	0.365	-
P/RPS	1.25	1.74	3.97	1.66	1.42	0.77	0.46	18.12%
YoY %	-28.16%	-56.17%	139.16%	16.90%	84.42%	67.39%	-	-
Horiz. %	271.74%	378.26%	863.04%	360.87%	308.70%	167.39%	100.00%	-
P/EPS	14.21	15.75	29.26	7.01	8.13	11.88	3.92	23.92%
YoY %	-9.78%	-46.17%	317.40%	-13.78%	-31.57%	203.06%	-	-
Horiz. %	362.50%	401.79%	746.43%	178.83%	207.40%	303.06%	100.00%	-
EY	7.04	6.35	3.42	14.26	12.30	8.42	25.53	-19.31%
YoY %	10.87%	85.67%	-76.02%	15.93%	46.08%	-67.02%	-	-
Horiz. %	27.58%	24.87%	13.40%	55.86%	48.18%	32.98%	100.00%	-
DY	3.37	2.65	2.28	4.67	5.06	11.94	19.18	-25.15%
YoY %	27.17%	16.23%	-51.18%	-7.71%	-57.62%	-37.75%	-	-
Horiz. %	17.57%	13.82%	11.89%	24.35%	26.38%	62.25%	100.00%	-
P/NAPS	1.13	1.49	3.83	1.82	1.50	0.89	0.51	14.17%
YoY %	-24.16%	-61.10%	110.44%	21.33%	68.54%	74.51%	-	-
Horiz. %	221.57%	292.16%	750.98%	356.86%	294.12%	174.51%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	26/09/19	18/09/18	26/09/17	27/09/16	29/09/15	18/09/14	18/09/13	-
Price	0.915	1.20	2.76	2.38	1.50	0.68	0.38	-
P/RPS	1.29	1.85	4.16	1.84	1.35	0.78	0.48	17.90%
YoY %	-30.27%	-55.53%	126.09%	36.30%	73.08%	62.50%	-	-
Horiz. %	268.75%	385.42%	866.67%	383.33%	281.25%	162.50%	100.00%	-
P/EPS	14.61	16.73	30.71	7.80	7.72	12.06	4.08	23.67%
YoY %	-12.67%	-45.52%	293.72%	1.04%	-35.99%	195.59%	-	-
Horiz. %	358.09%	410.05%	752.70%	191.18%	189.22%	295.59%	100.00%	-
EY	6.84	5.98	3.26	12.82	12.96	8.29	24.53	-19.16%
YoY %	14.38%	83.44%	-74.57%	-1.08%	56.33%	-66.20%	-	-
Horiz. %	27.88%	24.38%	13.29%	52.26%	52.83%	33.80%	100.00%	-
DY	3.28	2.50	2.17	4.20	5.33	11.76	18.42	-24.98%
YoY %	31.20%	15.21%	-48.33%	-21.20%	-54.68%	-36.16%	-	-
Horiz. %	17.81%	13.57%	11.78%	22.80%	28.94%	63.84%	100.00%	-
P/NAPS	1.16	1.59	4.01	2.02	1.42	0.90	0.53	13.93%
YoY %	-27.04%	-60.35%	98.51%	42.25%	57.78%	69.81%	-	-
Horiz. %	218.87%	300.00%	756.60%	381.13%	267.92%	169.81%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:40:00

EMA 5

10 Mins

BUY

2024-04-19 16:40:00

EMA 5

5 Mins

BUY

2024-04-19 16:20:00

EMA 5

5 Mins

SELL

2024-04-19 15:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-19 15:10:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

712

PTRANS

PERAK TRANSIT BERHAD

560

MPI

MALAYSIAN PACIFIC INDUSTRIES

557

MAYBANK

MALAYAN BANKING BHD

522

HLIND

HONG LEONG INDUSTRIES BHD

520

PBBANK

PUBLIC BANK BHD

373

YTLPOWR

YTL POWER INTERNATIONAL BHD

370

GENTING

GENTING BHD

354

HIBISCS

HIBISCUS PETROLEUM BHD

347

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More