[SUPERLN] YoY Cumulative Quarter Result on 31-Jan-2017 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
24-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 56.39%
YoY- 33.87%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 82,828 78,296 84,028 73,723 66,805 53,637 44,995 10.70%
PBT 9,615 11,691 14,441 22,338 16,560 8,402 6,218 7.53%
Tax -2,314 -3,069 -3,556 -4,993 -3,603 -2,262 -1,458 7.99%
NP 7,301 8,622 10,885 17,345 12,957 6,140 4,760 7.38%
-
NP to SH 7,301 8,622 10,885 17,345 12,957 6,140 4,760 7.38%
-
Tax Rate 24.07% 26.25% 24.62% 22.35% 21.76% 26.92% 23.45% -
Total Cost 75,527 69,674 73,143 56,378 53,848 47,497 40,235 11.06%
-
Net Worth 128,116 123,984 114,383 79,406 91,294 63,560 59,212 13.72%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 4,841 4,842 5,558 4,367 7,145 6,354 998 30.09%
Div Payout % 66.31% 56.16% 51.06% 25.18% 55.15% 103.49% 20.97% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 128,116 123,984 114,383 79,406 91,294 63,560 59,212 13.72%
NOSH 160,000 160,000 160,000 80,000 79,393 79,430 79,865 12.27%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 8.81% 11.01% 12.95% 23.53% 19.40% 11.45% 10.58% -
ROE 5.70% 6.95% 9.52% 21.84% 14.19% 9.66% 8.04% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 52.18 49.31 52.91 92.84 84.14 67.53 56.34 -1.26%
EPS 4.60 5.43 6.85 10.92 16.32 7.73 5.96 -4.22%
DPS 3.05 3.05 3.50 5.50 9.00 8.00 1.25 16.02%
NAPS 0.8071 0.7809 0.7203 1.00 1.1499 0.8002 0.7414 1.42%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 52.18 49.33 52.94 46.45 42.09 33.79 28.35 10.69%
EPS 4.60 5.43 6.86 10.93 8.16 3.87 3.00 7.38%
DPS 3.05 3.05 3.50 2.75 4.50 4.00 0.63 30.04%
NAPS 0.8072 0.7811 0.7206 0.5003 0.5752 0.4004 0.373 13.72%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.80 1.27 1.69 2.55 1.90 0.73 0.58 -
P/RPS 1.53 2.58 3.19 2.75 2.26 1.08 1.03 6.81%
P/EPS 17.39 23.39 24.66 11.67 11.64 9.44 9.73 10.15%
EY 5.75 4.28 4.06 8.57 8.59 10.59 10.28 -9.22%
DY 3.81 2.40 2.07 2.16 4.74 10.96 2.16 9.91%
P/NAPS 0.99 1.63 2.35 2.55 1.65 0.91 0.78 4.05%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 13/03/20 22/03/19 20/03/18 24/03/17 24/03/16 12/03/15 20/03/14 -
Price 0.60 1.29 1.60 2.70 2.06 0.80 0.70 -
P/RPS 1.15 2.62 3.02 2.91 2.45 1.18 1.24 -1.24%
P/EPS 13.05 23.75 23.34 12.36 12.62 10.35 11.74 1.77%
EY 7.67 4.21 4.28 8.09 7.92 9.66 8.51 -1.71%
DY 5.08 2.36 2.19 2.04 4.37 10.00 1.79 18.97%
P/NAPS 0.74 1.65 2.22 2.70 1.79 1.00 0.94 -3.90%

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