[SUPERLN] YoY Cumulative Quarter Result on 31-Oct-2014 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
19-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 185.8%
YoY- -8.46%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 56,891 47,921 44,463 34,318 30,416 30,594 30,486 10.94%
PBT 9,418 14,370 10,848 4,500 4,736 1,976 342 73.68%
Tax -2,242 -3,276 -2,194 -1,299 -1,239 -104 -104 66.74%
NP 7,176 11,094 8,654 3,201 3,497 1,872 238 76.32%
-
NP to SH 7,176 11,091 8,654 3,201 3,497 1,969 518 54.91%
-
Tax Rate 23.81% 22.80% 20.22% 28.87% 26.16% 5.26% 30.41% -
Total Cost 49,715 36,827 35,809 31,117 26,919 28,722 30,248 8.62%
-
Net Worth 112,843 98,550 86,992 62,209 59,321 53,561 54,782 12.78%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 3,970 3,970 3,969 6,354 998 - 941 27.08%
Div Payout % 55.32% 35.80% 45.87% 198.51% 28.54% - 181.82% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 112,843 98,550 86,992 62,209 59,321 53,561 54,782 12.78%
NOSH 160,000 80,000 79,394 79,429 79,840 78,134 78,484 12.59%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 12.61% 23.15% 19.46% 9.33% 11.50% 6.12% 0.78% -
ROE 6.36% 11.25% 9.95% 5.15% 5.90% 3.68% 0.95% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 35.83 60.35 56.00 43.21 38.10 39.16 38.84 -1.33%
EPS 4.52 13.97 10.90 4.03 4.38 2.52 0.66 37.76%
DPS 2.50 5.00 5.00 8.00 1.25 0.00 1.20 12.99%
NAPS 0.7106 1.2411 1.0957 0.7832 0.743 0.6855 0.698 0.29%
Adjusted Per Share Value based on latest NOSH - 79,427
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 35.84 30.19 28.01 21.62 19.16 19.27 19.21 10.94%
EPS 4.52 6.99 5.45 2.02 2.20 1.24 0.33 54.61%
DPS 2.50 2.50 2.50 4.00 0.63 0.00 0.59 27.18%
NAPS 0.7109 0.6209 0.5481 0.3919 0.3737 0.3374 0.3451 12.78%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 2.19 2.38 1.94 0.68 0.48 0.44 0.35 -
P/RPS 6.11 3.94 3.46 1.57 1.26 1.12 0.90 37.56%
P/EPS 48.46 17.04 17.80 16.87 10.96 17.46 53.03 -1.48%
EY 2.06 5.87 5.62 5.93 9.13 5.73 1.89 1.44%
DY 1.14 2.10 2.58 11.76 2.60 0.00 3.43 -16.75%
P/NAPS 3.08 1.92 1.77 0.87 0.65 0.64 0.50 35.35%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 14/12/17 15/12/16 10/12/15 19/12/14 20/12/13 11/12/12 12/12/11 -
Price 2.03 2.46 2.32 0.65 0.47 0.27 0.38 -
P/RPS 5.67 4.08 4.14 1.50 1.23 0.69 0.98 33.95%
P/EPS 44.92 17.61 21.28 16.13 10.73 10.71 57.58 -4.05%
EY 2.23 5.68 4.70 6.20 9.32 9.33 1.74 4.21%
DY 1.23 2.03 2.16 12.31 2.66 0.00 3.16 -14.53%
P/NAPS 2.86 1.98 2.12 0.83 0.63 0.39 0.54 31.99%

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