[SUPERLN] YoY TTM Result on 31-Jan-2015 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
12-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 30.19%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 116,574 97,328 87,677 70,429 59,157 63,073 61,885 11.12%
PBT 22,325 27,140 20,712 9,656 6,430 1,421 -400 -
Tax -5,070 -6,093 -4,514 -2,424 -634 -428 131 -
NP 17,255 21,047 16,198 7,232 5,796 993 -269 -
-
NP to SH 17,282 21,044 16,198 7,232 5,796 2,143 564 76.80%
-
Tax Rate 22.71% 22.45% 21.79% 25.10% 9.86% 30.12% - -
Total Cost 99,319 76,281 71,479 63,197 53,361 62,080 62,154 8.11%
-
Net Worth 114,383 79,406 91,291 63,561 61,555 53,885 54,401 13.17%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 5,558 6,350 7,145 6,354 2,396 - 950 34.19%
Div Payout % 32.16% 30.18% 44.11% 87.86% 41.34% - 168.51% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 114,383 79,406 91,291 63,561 61,555 53,885 54,401 13.17%
NOSH 160,000 79,406 79,391 79,432 83,026 78,561 79,499 12.35%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 14.80% 21.62% 18.47% 10.27% 9.80% 1.57% -0.43% -
ROE 15.11% 26.50% 17.74% 11.38% 9.42% 3.98% 1.04% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 73.41 122.57 110.44 88.67 71.25 80.29 77.84 -0.97%
EPS 10.88 26.50 20.40 9.10 6.98 2.73 0.71 57.53%
DPS 3.50 8.00 9.00 8.00 2.89 0.00 1.20 19.51%
NAPS 0.7203 1.00 1.1499 0.8002 0.7414 0.6859 0.6843 0.85%
Adjusted Per Share Value based on latest NOSH - 79,432
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 72.86 60.83 54.80 44.02 36.97 39.42 38.68 11.11%
EPS 10.80 13.15 10.12 4.52 3.62 1.34 0.35 77.01%
DPS 3.47 3.97 4.47 3.97 1.50 0.00 0.59 34.31%
NAPS 0.7149 0.4963 0.5706 0.3973 0.3847 0.3368 0.34 13.17%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 1.69 2.55 1.90 0.73 0.58 0.38 0.41 -
P/RPS 2.30 2.08 1.72 0.82 0.81 0.47 0.53 27.68%
P/EPS 15.53 9.62 9.31 8.02 8.31 13.93 57.79 -19.65%
EY 6.44 10.39 10.74 12.47 12.04 7.18 1.73 24.46%
DY 2.07 3.14 4.74 10.96 4.98 0.00 2.93 -5.62%
P/NAPS 2.35 2.55 1.65 0.91 0.78 0.55 0.60 25.52%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 20/03/18 24/03/17 24/03/16 12/03/15 20/03/14 15/03/13 23/03/12 -
Price 1.60 2.70 2.06 0.80 0.70 0.38 0.42 -
P/RPS 2.18 2.20 1.87 0.90 0.98 0.47 0.54 26.15%
P/EPS 14.70 10.19 10.10 8.79 10.03 13.93 59.20 -20.70%
EY 6.80 9.82 9.90 11.38 9.97 7.18 1.69 26.08%
DY 2.19 2.96 4.37 10.00 4.12 0.00 2.86 -4.34%
P/NAPS 2.22 2.70 1.79 1.00 0.94 0.55 0.61 23.99%

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