[SUPERLN] YoY TTM Result on 31-Jan-2017 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
24-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 10.2%
YoY- 29.92%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 110,234 103,654 116,574 97,328 87,677 70,429 59,157 10.92%
PBT 11,980 13,113 22,325 27,140 20,712 9,656 6,430 10.92%
Tax -3,009 -3,109 -5,070 -6,093 -4,514 -2,424 -634 29.61%
NP 8,971 10,004 17,255 21,047 16,198 7,232 5,796 7.54%
-
NP to SH 8,971 10,004 17,282 21,044 16,198 7,232 5,796 7.54%
-
Tax Rate 25.12% 23.71% 22.71% 22.45% 21.79% 25.10% 9.86% -
Total Cost 101,263 93,650 99,319 76,281 71,479 63,197 53,361 11.26%
-
Net Worth 128,116 123,984 114,383 79,406 91,291 63,561 61,555 12.98%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 4,841 4,842 5,558 6,350 7,145 6,354 2,396 12.43%
Div Payout % 53.97% 48.41% 32.16% 30.18% 44.11% 87.86% 41.34% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 128,116 123,984 114,383 79,406 91,291 63,561 61,555 12.98%
NOSH 160,000 160,000 160,000 79,406 79,391 79,432 83,026 11.54%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 8.14% 9.65% 14.80% 21.62% 18.47% 10.27% 9.80% -
ROE 7.00% 8.07% 15.11% 26.50% 17.74% 11.38% 9.42% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 69.44 65.29 73.41 122.57 110.44 88.67 71.25 -0.42%
EPS 5.65 6.30 10.88 26.50 20.40 9.10 6.98 -3.46%
DPS 3.05 3.05 3.50 8.00 9.00 8.00 2.89 0.90%
NAPS 0.8071 0.7809 0.7203 1.00 1.1499 0.8002 0.7414 1.42%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 69.45 65.30 73.44 61.32 55.24 44.37 37.27 10.92%
EPS 5.65 6.30 10.89 13.26 10.21 4.56 3.65 7.55%
DPS 3.05 3.05 3.50 4.00 4.50 4.00 1.51 12.42%
NAPS 0.8072 0.7811 0.7206 0.5003 0.5752 0.4005 0.3878 12.98%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.80 1.27 1.69 2.55 1.90 0.73 0.58 -
P/RPS 1.15 1.95 2.30 2.08 1.72 0.82 0.81 6.01%
P/EPS 14.16 20.16 15.53 9.62 9.31 8.02 8.31 9.28%
EY 7.06 4.96 6.44 10.39 10.74 12.47 12.04 -8.50%
DY 3.81 2.40 2.07 3.14 4.74 10.96 4.98 -4.36%
P/NAPS 0.99 1.63 2.35 2.55 1.65 0.91 0.78 4.05%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 13/03/20 22/03/19 20/03/18 24/03/17 24/03/16 12/03/15 20/03/14 -
Price 0.60 1.29 1.60 2.70 2.06 0.80 0.70 -
P/RPS 0.86 1.98 2.18 2.20 1.87 0.90 0.98 -2.15%
P/EPS 10.62 20.47 14.70 10.19 10.10 8.79 10.03 0.95%
EY 9.42 4.88 6.80 9.82 9.90 11.38 9.97 -0.94%
DY 5.08 2.36 2.19 2.96 4.37 10.00 4.12 3.55%
P/NAPS 0.74 1.65 2.22 2.70 1.79 1.00 0.94 -3.90%

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