[SUPERLN] YoY Quarter Result on 31-Oct-2016 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
15-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- -16.74%
YoY- 5.02%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 28,164 27,051 30,565 22,296 22,357 17,109 14,539 11.64%
PBT 3,511 5,734 4,863 6,323 5,850 2,965 1,907 10.70%
Tax -849 -1,506 -1,228 -1,284 -1,052 -884 -272 20.87%
NP 2,662 4,228 3,635 5,039 4,798 2,081 1,635 8.45%
-
NP to SH 2,662 4,228 3,635 5,039 4,798 2,081 1,635 8.45%
-
Tax Rate 24.18% 26.26% 25.25% 20.31% 17.98% 29.81% 14.26% -
Total Cost 25,502 22,823 26,930 17,257 17,559 15,028 12,904 12.01%
-
Net Worth 128,186 124,655 112,843 98,550 87,039 62,207 59,258 13.71%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 1,825 1,825 1,588 1,985 2,383 4,765 996 10.61%
Div Payout % 68.58% 43.19% 43.69% 39.40% 49.67% 229.01% 60.98% -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 128,186 124,655 112,843 98,550 87,039 62,207 59,258 13.71%
NOSH 160,000 160,000 160,000 80,000 79,437 79,427 79,756 12.29%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 9.45% 15.63% 11.89% 22.60% 21.46% 12.16% 11.25% -
ROE 2.08% 3.39% 3.22% 5.11% 5.51% 3.35% 2.76% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 17.74 17.04 19.25 28.08 28.14 21.54 18.23 -0.45%
EPS 1.68 2.66 2.29 6.35 6.04 2.62 2.05 -3.26%
DPS 1.15 1.15 1.00 2.50 3.00 6.00 1.25 -1.37%
NAPS 0.8075 0.7851 0.7106 1.2411 1.0957 0.7832 0.743 1.39%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 17.60 16.91 19.10 13.94 13.97 10.69 9.09 11.63%
EPS 1.66 2.64 2.27 3.15 3.00 1.30 1.02 8.45%
DPS 1.14 1.14 0.99 1.24 1.49 2.98 0.62 10.67%
NAPS 0.8012 0.7791 0.7053 0.6159 0.544 0.3888 0.3704 13.71%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.985 1.16 2.19 2.38 1.94 0.68 0.48 -
P/RPS 5.55 6.81 11.38 8.48 6.89 3.16 2.63 13.24%
P/EPS 58.74 43.56 95.67 37.50 32.12 25.95 23.41 16.56%
EY 1.70 2.30 1.05 2.67 3.11 3.85 4.27 -14.22%
DY 1.17 0.99 0.46 1.05 1.55 8.82 2.60 -12.45%
P/NAPS 1.22 1.48 3.08 1.92 1.77 0.87 0.65 11.05%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 09/12/19 12/12/18 14/12/17 15/12/16 10/12/15 19/12/14 20/12/13 -
Price 0.99 1.26 2.03 2.46 2.32 0.65 0.47 -
P/RPS 5.58 7.40 10.55 8.76 8.24 3.02 2.58 13.71%
P/EPS 59.04 47.32 88.68 38.77 38.41 24.81 22.93 17.06%
EY 1.69 2.11 1.13 2.58 2.60 4.03 4.36 -14.60%
DY 1.16 0.91 0.49 1.02 1.29 9.23 2.66 -12.91%
P/NAPS 1.23 1.60 2.86 1.98 2.12 0.83 0.63 11.79%

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