[SUPERLN] YoY Quarter Result on 31-Jan-2014 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- -22.81%
YoY- 15.57%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 25,801 22,342 19,320 14,578 15,202 13,403 15,505 8.84%
PBT 7,968 5,711 3,902 1,481 1,440 -290 479 59.70%
Tax -1,718 -1,408 -963 -219 -348 -37 -151 49.91%
NP 6,250 4,303 2,939 1,262 1,092 -327 328 63.35%
-
NP to SH 6,250 4,303 2,939 1,262 1,092 -159 418 56.89%
-
Tax Rate 21.56% 24.65% 24.68% 14.79% 24.17% - 31.52% -
Total Cost 19,551 18,039 16,381 13,316 14,110 13,730 15,177 4.30%
-
Net Worth 79,406 91,291 63,561 61,555 53,885 54,401 69,765 2.17%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 2,382 3,175 - - - - - -
Div Payout % 38.11% 73.80% - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 79,406 91,291 63,561 61,555 53,885 54,401 69,765 2.17%
NOSH 80,000 79,391 79,432 83,026 78,561 79,499 101,951 -3.95%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 24.22% 19.26% 15.21% 8.66% 7.18% -2.44% 2.12% -
ROE 7.87% 4.71% 4.62% 2.05% 2.03% -0.29% 0.60% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 32.49 28.14 24.32 17.56 19.35 16.86 15.21 13.47%
EPS 3.94 5.42 3.70 1.52 1.39 -0.20 0.41 45.75%
DPS 3.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.1499 0.8002 0.7414 0.6859 0.6843 0.6843 6.52%
Adjusted Per Share Value based on latest NOSH - 83,026
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 16.13 13.96 12.08 9.11 9.50 8.38 9.69 8.85%
EPS 3.91 2.69 1.84 0.79 0.68 -0.10 0.26 57.04%
DPS 1.49 1.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4963 0.5706 0.3973 0.3847 0.3368 0.34 0.436 2.18%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 2.55 1.90 0.73 0.58 0.38 0.41 0.38 -
P/RPS 7.85 6.75 3.00 3.30 1.96 2.43 2.50 20.98%
P/EPS 32.40 35.06 19.73 38.16 27.34 -205.00 92.68 -16.05%
EY 3.09 2.85 5.07 2.62 3.66 -0.49 1.08 19.12%
DY 1.18 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.65 0.91 0.78 0.55 0.60 0.56 28.71%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 24/03/17 24/03/16 12/03/15 20/03/14 15/03/13 23/03/12 28/03/11 -
Price 2.70 2.06 0.80 0.70 0.38 0.42 0.37 -
P/RPS 8.31 7.32 3.29 3.99 1.96 2.49 2.43 22.72%
P/EPS 34.30 38.01 21.62 46.05 27.34 -210.00 90.24 -14.87%
EY 2.92 2.63 4.63 2.17 3.66 -0.48 1.11 17.47%
DY 1.11 1.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 1.79 1.00 0.94 0.55 0.61 0.54 30.73%

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