[SUPERLN] YoY Cumulative Quarter Result on 31-Oct-2013 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
20-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 87.71%
YoY- 77.6%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 47,921 44,463 34,318 30,416 30,594 30,486 32,217 6.83%
PBT 14,370 10,848 4,500 4,736 1,976 342 887 59.00%
Tax -3,276 -2,194 -1,299 -1,239 -104 -104 -370 43.78%
NP 11,094 8,654 3,201 3,497 1,872 238 517 66.62%
-
NP to SH 11,091 8,654 3,201 3,497 1,969 518 705 58.22%
-
Tax Rate 22.80% 20.22% 28.87% 26.16% 5.26% 30.41% 41.71% -
Total Cost 36,827 35,809 31,117 26,919 28,722 30,248 31,700 2.52%
-
Net Worth 98,550 86,992 62,209 59,321 53,561 54,782 55,188 10.13%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 3,970 3,969 6,354 998 - 941 1,386 19.15%
Div Payout % 35.80% 45.87% 198.51% 28.54% - 181.82% 196.63% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 98,550 86,992 62,209 59,321 53,561 54,782 55,188 10.13%
NOSH 80,000 79,394 79,429 79,840 78,134 78,484 79,213 0.16%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 23.15% 19.46% 9.33% 11.50% 6.12% 0.78% 1.60% -
ROE 11.25% 9.95% 5.15% 5.90% 3.68% 0.95% 1.28% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 60.35 56.00 43.21 38.10 39.16 38.84 40.67 6.79%
EPS 13.97 10.90 4.03 4.38 2.52 0.66 0.89 58.16%
DPS 5.00 5.00 8.00 1.25 0.00 1.20 1.75 19.10%
NAPS 1.2411 1.0957 0.7832 0.743 0.6855 0.698 0.6967 10.09%
Adjusted Per Share Value based on latest NOSH - 79,756
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 29.95 27.79 21.45 19.01 19.12 19.05 20.14 6.83%
EPS 6.93 5.41 2.00 2.19 1.23 0.32 0.44 58.25%
DPS 2.48 2.48 3.97 0.62 0.00 0.59 0.87 19.05%
NAPS 0.6159 0.5437 0.3888 0.3708 0.3348 0.3424 0.3449 10.13%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 2.38 1.94 0.68 0.48 0.44 0.35 0.44 -
P/RPS 3.94 3.46 1.57 1.26 1.12 0.90 1.08 24.04%
P/EPS 17.04 17.80 16.87 10.96 17.46 53.03 49.44 -16.25%
EY 5.87 5.62 5.93 9.13 5.73 1.89 2.02 19.43%
DY 2.10 2.58 11.76 2.60 0.00 3.43 3.98 -10.09%
P/NAPS 1.92 1.77 0.87 0.65 0.64 0.50 0.63 20.38%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 15/12/16 10/12/15 19/12/14 20/12/13 11/12/12 12/12/11 22/12/10 -
Price 2.46 2.32 0.65 0.47 0.27 0.38 0.36 -
P/RPS 4.08 4.14 1.50 1.23 0.69 0.98 0.89 28.85%
P/EPS 17.61 21.28 16.13 10.73 10.71 57.58 40.45 -12.93%
EY 5.68 4.70 6.20 9.32 9.33 1.74 2.47 14.87%
DY 2.03 2.16 12.31 2.66 0.00 3.16 4.86 -13.52%
P/NAPS 1.98 2.12 0.83 0.63 0.39 0.54 0.52 24.93%

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