[SUPERLN] YoY Annualized Quarter Result on 31-Oct-2016 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
15-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- -8.37%
YoY- 28.16%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 112,772 105,542 113,782 95,842 88,926 68,636 60,832 10.83%
PBT 13,488 19,346 18,836 28,740 21,696 9,000 9,472 6.06%
Tax -3,192 -5,194 -4,484 -6,552 -4,388 -2,598 -2,478 4.30%
NP 10,296 14,152 14,352 22,188 17,308 6,402 6,994 6.65%
-
NP to SH 10,296 14,152 14,352 22,182 17,308 6,402 6,994 6.65%
-
Tax Rate 23.67% 26.85% 23.81% 22.80% 20.22% 28.87% 26.16% -
Total Cost 102,476 91,390 99,430 73,654 71,618 62,234 53,838 11.31%
-
Net Worth 128,186 124,655 112,843 98,550 86,992 62,209 59,321 13.69%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 6,032 6,033 7,940 7,940 7,939 12,708 1,996 20.23%
Div Payout % 58.59% 42.63% 55.32% 35.80% 45.87% 198.51% 28.54% -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 128,186 124,655 112,843 98,550 86,992 62,209 59,321 13.69%
NOSH 160,000 160,000 160,000 80,000 79,394 79,429 79,840 12.27%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 9.13% 13.41% 12.61% 23.15% 19.46% 9.33% 11.50% -
ROE 8.03% 11.35% 12.72% 22.51% 19.90% 10.29% 11.79% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 71.04 66.47 71.65 120.70 112.01 86.41 76.19 -1.15%
EPS 6.48 8.92 9.04 27.94 21.80 8.06 8.76 -4.89%
DPS 3.80 3.80 5.00 10.00 10.00 16.00 2.50 7.22%
NAPS 0.8075 0.7851 0.7106 1.2411 1.0957 0.7832 0.743 1.39%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 70.48 65.96 71.11 59.90 55.58 42.90 38.02 10.82%
EPS 6.44 8.85 8.97 13.86 10.82 4.00 4.37 6.67%
DPS 3.77 3.77 4.96 4.96 4.96 7.94 1.25 20.19%
NAPS 0.8012 0.7791 0.7053 0.6159 0.5437 0.3888 0.3708 13.69%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.985 1.16 2.19 2.38 1.94 0.68 0.48 -
P/RPS 1.39 1.75 3.06 1.97 1.73 0.79 0.63 14.09%
P/EPS 15.19 13.01 24.23 8.52 8.90 8.44 5.48 18.51%
EY 6.58 7.68 4.13 11.74 11.24 11.85 18.25 -15.62%
DY 3.86 3.28 2.28 4.20 5.15 23.53 5.21 -4.87%
P/NAPS 1.22 1.48 3.08 1.92 1.77 0.87 0.65 11.05%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 09/12/19 12/12/18 14/12/17 15/12/16 10/12/15 19/12/14 20/12/13 -
Price 0.99 1.26 2.03 2.46 2.32 0.65 0.47 -
P/RPS 1.39 1.90 2.83 2.04 2.07 0.75 0.62 14.39%
P/EPS 15.26 14.14 22.46 8.81 10.64 8.06 5.37 19.00%
EY 6.55 7.07 4.45 11.36 9.40 12.40 18.64 -15.98%
DY 3.84 3.02 2.46 4.07 4.31 24.62 5.32 -5.28%
P/NAPS 1.23 1.60 2.86 1.98 2.12 0.83 0.63 11.79%

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