[SUPERLN] YoY TTM 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- 3.02%
YoY- 170.46%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 97,328 87,677 70,429 59,157 63,073 61,885 63,506 7.36%
PBT 27,140 20,712 9,656 6,430 1,421 -400 1,862 56.22%
Tax -6,093 -4,514 -2,424 -634 -428 131 -711 43.00%
NP 21,047 16,198 7,232 5,796 993 -269 1,151 62.24%
-
NP to SH 21,044 16,198 7,232 5,796 2,143 564 1,810 50.45%
-
Tax Rate 22.45% 21.79% 25.10% 9.86% 30.12% - 38.18% -
Total Cost 76,281 71,479 63,197 53,361 62,080 62,154 62,355 3.41%
-
Net Worth 79,406 91,291 63,561 61,555 53,885 54,401 0 -
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 6,350 7,145 6,354 2,396 - 950 - -
Div Payout % 30.18% 44.11% 87.86% 41.34% - 168.51% - -
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 0 -
NOSH 79,406 79,391 79,432 83,026 78,561 79,499 101,951 -4.07%
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 21.62% 18.47% 10.27% 9.80% 1.57% -0.43% 1.81% -
ROE 26.50% 17.74% 11.38% 9.42% 3.98% 1.04% 0.00% -
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 122.57 110.44 88.67 71.25 80.29 77.84 62.29 11.93%
EPS 26.50 20.40 9.10 6.98 2.73 0.71 1.78 56.78%
DPS 8.00 9.00 8.00 2.89 0.00 1.20 0.00 -
NAPS 1.00 1.1499 0.8002 0.7414 0.6859 0.6843 0.00 -
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 60.83 54.80 44.02 36.97 39.42 38.68 39.69 7.36%
EPS 13.15 10.12 4.52 3.62 1.34 0.35 1.13 50.48%
DPS 3.97 4.47 3.97 1.50 0.00 0.59 0.00 -
NAPS 0.4963 0.5706 0.3973 0.3847 0.3368 0.34 0.00 -
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 2.08 1.72 0.82 0.81 0.47 0.53 0.61 22.66%
P/EPS 9.62 9.31 8.02 8.31 13.93 57.79 21.40 -12.46%
EY 10.39 10.74 12.47 12.04 7.18 1.73 4.67 14.24%
DY 3.14 4.74 10.96 4.98 0.00 2.93 0.00 -
P/NAPS 2.55 1.65 0.91 0.78 0.55 0.60 0.00 -
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 2.20 1.87 0.90 0.98 0.47 0.54 0.59 24.50%
P/EPS 10.19 10.10 8.79 10.03 13.93 59.20 20.84 -11.23%
EY 9.82 9.90 11.38 9.97 7.18 1.69 4.80 12.65%
DY 2.96 4.37 10.00 4.12 0.00 2.86 0.00 -
P/NAPS 2.70 1.79 1.00 0.94 0.55 0.61 0.00 -

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