[SUPERLN] YoY Quarter Result on 31-Oct-2017 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
14-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 1.88%
YoY- -27.86%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 22,630 28,164 27,051 30,565 22,296 22,357 17,109 4.76%
PBT 3,368 3,511 5,734 4,863 6,323 5,850 2,965 2.14%
Tax -664 -849 -1,506 -1,228 -1,284 -1,052 -884 -4.65%
NP 2,704 2,662 4,228 3,635 5,039 4,798 2,081 4.45%
-
NP to SH 2,704 2,662 4,228 3,635 5,039 4,798 2,081 4.45%
-
Tax Rate 19.71% 24.18% 26.26% 25.25% 20.31% 17.98% 29.81% -
Total Cost 19,926 25,502 22,823 26,930 17,257 17,559 15,028 4.80%
-
Net Worth 133,120 128,186 124,655 112,843 98,550 87,039 62,207 13.50%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 1,825 1,825 1,825 1,588 1,985 2,383 4,765 -14.76%
Div Payout % 67.50% 68.58% 43.19% 43.69% 39.40% 49.67% 229.01% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 133,120 128,186 124,655 112,843 98,550 87,039 62,207 13.50%
NOSH 160,000 160,000 160,000 160,000 80,000 79,437 79,427 12.36%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 11.95% 9.45% 15.63% 11.89% 22.60% 21.46% 12.16% -
ROE 2.03% 2.08% 3.39% 3.22% 5.11% 5.51% 3.35% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 14.26 17.74 17.04 19.25 28.08 28.14 21.54 -6.63%
EPS 1.70 1.68 2.66 2.29 6.35 6.04 2.62 -6.94%
DPS 1.15 1.15 1.15 1.00 2.50 3.00 6.00 -24.04%
NAPS 0.8387 0.8075 0.7851 0.7106 1.2411 1.0957 0.7832 1.14%
Adjusted Per Share Value based on latest NOSH - 160,000
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 14.26 17.74 17.04 19.26 14.05 14.09 10.78 4.76%
EPS 1.70 1.68 2.66 2.29 3.17 3.02 1.31 4.43%
DPS 1.15 1.15 1.15 1.00 1.25 1.50 3.00 -14.75%
NAPS 0.8387 0.8076 0.7853 0.7109 0.6209 0.5484 0.3919 13.50%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.745 0.985 1.16 2.19 2.38 1.94 0.68 -
P/RPS 5.23 5.55 6.81 11.38 8.48 6.89 3.16 8.75%
P/EPS 43.73 58.74 43.56 95.67 37.50 32.12 25.95 9.07%
EY 2.29 1.70 2.30 1.05 2.67 3.11 3.85 -8.28%
DY 1.54 1.17 0.99 0.46 1.05 1.55 8.82 -25.21%
P/NAPS 0.89 1.22 1.48 3.08 1.92 1.77 0.87 0.37%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 18/12/20 09/12/19 12/12/18 14/12/17 15/12/16 10/12/15 19/12/14 -
Price 1.01 0.99 1.26 2.03 2.46 2.32 0.65 -
P/RPS 7.08 5.58 7.40 10.55 8.76 8.24 3.02 15.24%
P/EPS 59.29 59.04 47.32 88.68 38.77 38.41 24.81 15.61%
EY 1.69 1.69 2.11 1.13 2.58 2.60 4.03 -13.47%
DY 1.14 1.16 0.91 0.49 1.02 1.29 9.23 -29.40%
P/NAPS 1.20 1.23 1.60 2.86 1.98 2.12 0.83 6.33%

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