[SUPERLN] YoY TTM Result on 31-Jul-2013 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
18-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 5.98%
YoY- 500.69%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 93,930 79,407 63,117 59,636 60,769 66,421 60,862 7.49%
PBT 24,410 16,018 6,177 4,575 -391 709 3,958 35.38%
Tax -5,551 -3,901 -1,068 -232 -373 -144 -974 33.61%
NP 18,859 12,117 5,109 4,343 -764 565 2,984 35.93%
-
NP to SH 18,856 12,117 5,109 4,343 723 1,241 3,717 31.04%
-
Tax Rate 22.74% 24.35% 17.29% 5.07% - 20.31% 24.61% -
Total Cost 75,071 67,290 58,008 55,293 61,533 65,856 57,878 4.42%
-
Net Worth 93,405 83,729 60,130 57,753 53,237 54,998 55,162 9.16%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 7,541 6,352 2,585 1,399 - 950 2,798 17.95%
Div Payout % 40.00% 52.43% 50.61% 32.22% - 76.58% 75.28% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 93,405 83,729 60,130 57,753 53,237 54,998 55,162 9.16%
NOSH 79,318 79,341 79,432 79,957 78,164 79,523 79,622 -0.06%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 20.08% 15.26% 8.09% 7.28% -1.26% 0.85% 4.90% -
ROE 20.19% 14.47% 8.50% 7.52% 1.36% 2.26% 6.74% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 118.42 100.08 79.46 74.59 77.75 83.52 76.44 7.56%
EPS 23.77 15.27 6.43 5.43 0.92 1.56 4.67 31.12%
DPS 9.50 8.00 3.26 1.75 0.00 1.20 3.50 18.08%
NAPS 1.1776 1.0553 0.757 0.7223 0.6811 0.6916 0.6928 9.23%
Adjusted Per Share Value based on latest NOSH - 79,957
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 59.18 50.03 39.76 37.57 38.29 41.85 38.34 7.49%
EPS 11.88 7.63 3.22 2.74 0.46 0.78 2.34 31.06%
DPS 4.75 4.00 1.63 0.88 0.00 0.60 1.76 17.97%
NAPS 0.5885 0.5275 0.3788 0.3639 0.3354 0.3465 0.3475 9.16%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 2.14 1.58 0.67 0.365 0.39 0.38 0.43 -
P/RPS 1.81 1.58 0.84 0.49 0.50 0.45 0.56 21.57%
P/EPS 9.00 10.35 10.42 6.72 42.16 24.35 9.21 -0.38%
EY 11.11 9.67 9.60 14.88 2.37 4.11 10.86 0.37%
DY 4.44 5.06 4.86 4.79 0.00 3.15 8.14 -9.60%
P/NAPS 1.82 1.50 0.89 0.51 0.57 0.55 0.62 19.63%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 27/09/16 29/09/15 18/09/14 18/09/13 21/09/12 23/09/11 29/09/10 -
Price 2.38 1.50 0.68 0.38 0.36 0.34 0.43 -
P/RPS 2.01 1.50 0.86 0.51 0.46 0.41 0.56 23.71%
P/EPS 10.01 9.82 10.57 7.00 38.92 21.79 9.21 1.39%
EY 9.99 10.18 9.46 14.29 2.57 4.59 10.86 -1.38%
DY 3.99 5.33 4.79 4.61 0.00 3.52 8.14 -11.19%
P/NAPS 2.02 1.42 0.90 0.53 0.53 0.49 0.62 21.73%

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