[SUPERLN] YoY Annualized Quarter Result on 31-Oct-2015 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
10-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 12.21%
YoY- 170.35%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 105,542 113,782 95,842 88,926 68,636 60,832 61,188 9.50%
PBT 19,346 18,836 28,740 21,696 9,000 9,472 3,952 30.28%
Tax -5,194 -4,484 -6,552 -4,388 -2,598 -2,478 -208 70.92%
NP 14,152 14,352 22,188 17,308 6,402 6,994 3,744 24.79%
-
NP to SH 14,152 14,352 22,182 17,308 6,402 6,994 3,938 23.75%
-
Tax Rate 26.85% 23.81% 22.80% 20.22% 28.87% 26.16% 5.26% -
Total Cost 91,390 99,430 73,654 71,618 62,234 53,838 57,444 8.04%
-
Net Worth 124,655 112,843 98,550 86,992 62,209 59,321 53,561 15.11%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 6,033 7,940 7,940 7,939 12,708 1,996 - -
Div Payout % 42.63% 55.32% 35.80% 45.87% 198.51% 28.54% - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 124,655 112,843 98,550 86,992 62,209 59,321 53,561 15.11%
NOSH 160,000 160,000 80,000 79,394 79,429 79,840 78,134 12.68%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 13.41% 12.61% 23.15% 19.46% 9.33% 11.50% 6.12% -
ROE 11.35% 12.72% 22.51% 19.90% 10.29% 11.79% 7.35% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 66.47 71.65 120.70 112.01 86.41 76.19 78.31 -2.69%
EPS 8.92 9.04 27.94 21.80 8.06 8.76 5.04 9.97%
DPS 3.80 5.00 10.00 10.00 16.00 2.50 0.00 -
NAPS 0.7851 0.7106 1.2411 1.0957 0.7832 0.743 0.6855 2.28%
Adjusted Per Share Value based on latest NOSH - 79,437
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 65.96 71.11 59.90 55.58 42.90 38.02 38.24 9.50%
EPS 8.85 8.97 13.86 10.82 4.00 4.37 2.46 23.77%
DPS 3.77 4.96 4.96 4.96 7.94 1.25 0.00 -
NAPS 0.7791 0.7053 0.6159 0.5437 0.3888 0.3708 0.3348 15.10%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.16 2.19 2.38 1.94 0.68 0.48 0.44 -
P/RPS 1.75 3.06 1.97 1.73 0.79 0.63 0.56 20.90%
P/EPS 13.01 24.23 8.52 8.90 8.44 5.48 8.73 6.87%
EY 7.68 4.13 11.74 11.24 11.85 18.25 11.45 -6.43%
DY 3.28 2.28 4.20 5.15 23.53 5.21 0.00 -
P/NAPS 1.48 3.08 1.92 1.77 0.87 0.65 0.64 14.98%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 12/12/18 14/12/17 15/12/16 10/12/15 19/12/14 20/12/13 11/12/12 -
Price 1.26 2.03 2.46 2.32 0.65 0.47 0.27 -
P/RPS 1.90 2.83 2.04 2.07 0.75 0.62 0.34 33.19%
P/EPS 14.14 22.46 8.81 10.64 8.06 5.37 5.36 17.53%
EY 7.07 4.45 11.36 9.40 12.40 18.64 18.67 -14.93%
DY 3.02 2.46 4.07 4.31 24.62 5.32 0.00 -
P/NAPS 1.60 2.86 1.98 2.12 0.83 0.63 0.39 26.51%

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