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

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
27-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -63.67%
YoY- 56.95%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 28,222 25,720 26,326 25,625 22,106 17,208 15,877 10.05%
PBT 3,232 3,939 4,554 8,047 4,999 1,535 2,830 2.23%
Tax -747 -1,091 -1,013 -1,992 -1,143 -415 -967 -4.20%
NP 2,485 2,848 3,541 6,055 3,856 1,120 1,863 4.91%
-
NP to SH 2,485 2,848 3,568 6,052 3,856 1,120 1,863 4.91%
-
Tax Rate 23.11% 27.70% 22.24% 24.75% 22.86% 27.04% 34.17% -
Total Cost 25,737 22,872 22,785 19,570 18,250 16,088 14,014 10.65%
-
Net Worth 125,364 120,031 109,175 93,405 83,729 60,130 57,753 13.78%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 1,190 1,190 2,382 1,982 1,586 1,588 1,399 -2.65%
Div Payout % 47.91% 41.82% 66.76% 32.77% 41.15% 141.84% 75.11% -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 125,364 120,031 109,175 93,405 83,729 60,130 57,753 13.78%
NOSH 160,000 160,000 160,000 79,318 79,341 79,432 79,957 12.25%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 8.81% 11.07% 13.45% 23.63% 17.44% 6.51% 11.73% -
ROE 1.98% 2.37% 3.27% 6.48% 4.61% 1.86% 3.23% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 17.78 16.20 16.58 32.31 27.86 21.66 19.86 -1.82%
EPS 1.57 1.79 2.23 7.63 4.86 1.41 2.33 -6.36%
DPS 0.75 0.75 1.50 2.50 2.00 2.00 1.75 -13.16%
NAPS 0.7897 0.7559 0.6875 1.1776 1.0553 0.757 0.7223 1.49%
Adjusted Per Share Value based on latest NOSH - 79,318
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 17.78 16.20 16.59 16.14 13.93 10.84 10.00 10.06%
EPS 1.57 1.79 2.25 3.81 2.43 0.71 1.17 5.02%
DPS 0.75 0.75 1.50 1.25 1.00 1.00 0.88 -2.62%
NAPS 0.7898 0.7562 0.6878 0.5885 0.5275 0.3788 0.3639 13.77%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
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 5.01 6.98 15.86 6.62 5.67 3.09 1.84 18.15%
P/EPS 56.86 63.00 117.05 28.05 32.51 47.52 15.67 23.95%
EY 1.76 1.59 0.85 3.57 3.08 2.10 6.38 -19.30%
DY 0.84 0.66 0.57 1.17 1.27 2.99 4.79 -25.17%
P/NAPS 1.13 1.49 3.83 1.82 1.50 0.89 0.51 14.17%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
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 5.15 7.41 16.65 7.37 5.38 3.14 1.91 17.96%
P/EPS 58.45 66.91 122.84 31.19 30.86 48.23 16.31 23.69%
EY 1.71 1.49 0.81 3.21 3.24 2.07 6.13 -19.15%
DY 0.82 0.62 0.54 1.05 1.33 2.94 4.61 -24.99%
P/NAPS 1.16 1.59 4.01 2.02 1.42 0.90 0.53 13.93%

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