[SUPERLN] YoY TTM Result on 31-Jul-2016 [#1]

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
TTM Result
Revenue	108,206	108,779	106,969	93,930	79,407	63,117	59,636	10.43%
YoY %	-0.53%	1.69%	13.88%	18.29%	25.81%	5.84%	-	-
Horiz. %	181.44%	182.40%	179.37%	157.51%	133.15%	105.84%	100.00%	-
PBT	13,350	15,247	26,730	24,410	16,018	6,177	4,575	19.53%
YoY %	-12.44%	-42.96%	9.50%	52.39%	159.32%	35.02%	-	-
Horiz. %	291.80%	333.27%	584.26%	533.55%	350.12%	135.02%	100.00%	-
Tax	-3,421	-3,673	-5,527	-5,551	-3,901	-1,068	-232	56.56%
YoY %	6.86%	33.54%	0.43%	-42.30%	-265.26%	-360.34%	-	-
Horiz. %	1,474.57%	1,583.19%	2,382.33%	2,392.67%	1,681.47%	460.34%	100.00%	-
NP	9,929	11,574	21,203	18,859	12,117	5,109	4,343	14.76%
YoY %	-14.21%	-45.41%	12.43%	55.64%	137.17%	17.64%	-	-
Horiz. %	228.62%	266.50%	488.21%	434.24%	279.00%	117.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,929	11,574	21,230	18,856	12,117	5,109	4,343	14.76%
YoY %	-14.21%	-45.48%	12.59%	55.62%	137.17%	17.64%	-	-
Horiz. %	228.62%	266.50%	488.83%	434.17%	279.00%	117.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.63%	24.09%	20.68%	22.74%	24.35%	17.29%	5.07%	-
YoY %	6.39%	16.49%	-9.06%	-6.61%	40.83%	241.03%	-	-
Horiz. %	505.52%	475.15%	407.89%	448.52%	480.28%	341.03%	100.00%	-
Total Cost	98,277	97,205	85,766	75,071	67,290	58,008	55,293	10.05%
YoY %	1.10%	13.34%	14.25%	11.56%	16.00%	4.91%	-	-
Horiz. %	177.74%	175.80%	155.11%	135.77%	121.70%	104.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,364	120,031	109,175	93,405	83,729	60,130	57,753	13.78%
YoY %	4.44%	9.94%	16.88%	11.56%	39.25%	4.12%	-	-
Horiz. %	217.07%	207.84%	189.04%	161.73%	144.98%	104.12%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Dividend
Div	4,842	4,366	9,131	7,541	6,352	2,585	1,399	22.97%
YoY %	10.90%	-52.18%	21.08%	18.72%	145.73%	84.77%	-	-
Horiz. %	346.10%	312.08%	652.68%	539.03%	454.04%	184.77%	100.00%	-
Div Payout %	48.77%	37.73%	43.01%	40.00%	52.43%	50.61%	32.22%	-
YoY %	29.26%	-12.28%	7.53%	-23.71%	3.60%	57.08%	-	-
Horiz. %	151.37%	117.10%	133.49%	124.15%	162.73%	157.08%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Equity
Net Worth	125,364	120,031	109,175	93,405	83,729	60,130	57,753	13.78%
YoY %	4.44%	9.94%	16.88%	11.56%	39.25%	4.12%	-	-
Horiz. %	217.07%	207.84%	189.04%	161.73%	144.98%	104.12%	100.00%	-
NOSH	160,000	160,000	158,800	79,318	79,341	79,432	79,957	12.25%
YoY %	0.00%	0.76%	100.21%	-0.03%	-0.11%	-0.66%	-	-
Horiz. %	200.11%	200.11%	198.61%	99.20%	99.23%	99.34%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Ratio Analysis
NP Margin	9.18%	10.64%	19.82%	20.08%	15.26%	8.09%	7.28%	-
YoY %	-13.72%	-46.32%	-1.29%	31.59%	88.63%	11.13%	-	-
Horiz. %	126.10%	146.15%	272.25%	275.82%	209.62%	111.13%	100.00%	-
ROE	7.92%	9.64%	19.45%	20.19%	14.47%	8.50%	7.52%	-
YoY %	-17.84%	-50.44%	-3.67%	39.53%	70.24%	13.03%	-	-
Horiz. %	105.32%	128.19%	258.64%	268.48%	192.42%	113.03%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Per Share
RPS	68.16	68.50	67.36	118.42	100.08	79.46	74.59	-1.49%
YoY %	-0.50%	1.69%	-43.12%	18.33%	25.95%	6.53%	-	-
Horiz. %	91.38%	91.84%	90.31%	158.76%	134.17%	106.53%	100.00%	-
EPS	6.25	7.29	13.37	23.77	15.27	6.43	5.43	2.37%
YoY %	-14.27%	-45.47%	-43.75%	55.66%	137.48%	18.42%	-	-
Horiz. %	115.10%	134.25%	246.22%	437.75%	281.22%	118.42%	100.00%	-
DPS	3.05	2.75	5.75	9.50	8.00	3.26	1.75	9.69%
YoY %	10.91%	-52.17%	-39.47%	18.75%	145.40%	86.29%	-	-
Horiz. %	174.29%	157.14%	328.57%	542.86%	457.14%	186.29%	100.00%	-
NAPS	0.7897	0.7559	0.6875	1.1776	1.0553	0.757	0.7223	1.49%
YoY %	4.47%	9.95%	-41.62%	11.59%	39.41%	4.80%	-	-
Horiz. %	109.33%	104.65%	95.18%	163.03%	146.10%	104.80%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 79,318
RPS	67.63	67.99	66.86	58.71	49.63	39.45	37.27	10.43%
YoY %	-0.53%	1.69%	13.88%	18.30%	25.80%	5.85%	-	-
Horiz. %	181.46%	182.43%	179.39%	157.53%	133.16%	105.85%	100.00%	-
EPS	6.21	7.23	13.27	11.79	7.57	3.19	2.71	14.81%
YoY %	-14.11%	-45.52%	12.55%	55.75%	137.30%	17.71%	-	-
Horiz. %	229.15%	266.79%	489.67%	435.06%	279.34%	117.71%	100.00%	-
DPS	3.03	2.73	5.71	4.71	3.97	1.62	0.87	23.10%
YoY %	10.99%	-52.19%	21.23%	18.64%	145.06%	86.21%	-	-
Horiz. %	348.28%	313.79%	656.32%	541.38%	456.32%	186.21%	100.00%	-
NAPS	0.7835	0.7502	0.6823	0.5838	0.5233	0.3758	0.361	13.77%
YoY %	4.44%	9.95%	16.87%	11.56%	39.25%	4.10%	-	-
Horiz. %	217.04%	207.81%	189.00%	161.72%	144.96%	104.10%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	-
Price	0.89	1.13	2.63	2.14	1.58	0.67	0.365	-
P/RPS	1.31	1.65	3.90	1.81	1.58	0.84	0.49	17.80%
YoY %	-20.61%	-57.69%	115.47%	14.56%	88.10%	71.43%	-	-
Horiz. %	267.35%	336.73%	795.92%	369.39%	322.45%	171.43%	100.00%	-
P/EPS	14.23	15.50	19.67	9.00	10.35	10.42	6.72	13.31%
YoY %	-8.19%	-21.20%	118.56%	-13.04%	-0.67%	55.06%	-	-
Horiz. %	211.76%	230.65%	292.71%	133.93%	154.02%	155.06%	100.00%	-
EY	7.03	6.45	5.08	11.11	9.67	9.60	14.88	-11.74%
YoY %	8.99%	26.97%	-54.28%	14.89%	0.73%	-35.48%	-	-
Horiz. %	47.24%	43.35%	34.14%	74.66%	64.99%	64.52%	100.00%	-
DY	3.43	2.43	2.19	4.44	5.06	4.86	4.79	-5.41%
YoY %	41.15%	10.96%	-50.68%	-12.25%	4.12%	1.46%	-	-
Horiz. %	71.61%	50.73%	45.72%	92.69%	105.64%	101.46%	100.00%	-
P/NAPS	1.13	1.49	3.83	1.82	1.50	0.89	0.51	14.17%
YoY %	-24.16%	-61.10%	110.44%	21.33%	68.54%	74.51%	-	-
Horiz. %	221.57%	292.16%	750.98%	356.86%	294.12%	174.51%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	26/09/19	18/09/18	26/09/17	27/09/16	29/09/15	18/09/14	18/09/13	-
Price	0.915	1.20	2.76	2.38	1.50	0.68	0.38	-
P/RPS	1.34	1.75	4.10	2.01	1.50	0.86	0.51	17.46%
YoY %	-23.43%	-57.32%	103.98%	34.00%	74.42%	68.63%	-	-
Horiz. %	262.75%	343.14%	803.92%	394.12%	294.12%	168.63%	100.00%	-
P/EPS	14.63	16.46	20.64	10.01	9.82	10.57	7.00	13.06%
YoY %	-11.12%	-20.25%	106.19%	1.93%	-7.10%	51.00%	-	-
Horiz. %	209.00%	235.14%	294.86%	143.00%	140.29%	151.00%	100.00%	-
EY	6.84	6.07	4.84	9.99	10.18	9.46	14.29	-11.55%
YoY %	12.69%	25.41%	-51.55%	-1.87%	7.61%	-33.80%	-	-
Horiz. %	47.87%	42.48%	33.87%	69.91%	71.24%	66.20%	100.00%	-
DY	3.33	2.29	2.08	3.99	5.33	4.79	4.61	-5.27%
YoY %	45.41%	10.10%	-47.87%	-25.14%	11.27%	3.90%	-	-
Horiz. %	72.23%	49.67%	45.12%	86.55%	115.62%	103.90%	100.00%	-
P/NAPS	1.16	1.59	4.01	2.02	1.42	0.90	0.53	13.93%
YoY %	-27.04%	-60.35%	98.51%	42.25%	57.78%	69.81%	-	-
Horiz. %	218.87%	300.00%	756.60%	381.13%	267.92%	169.81%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:15:00

EMA 5

5 Mins

SELL

2024-04-26 16:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-26 16:00:00

EMA 5

Hourly

BUY

2024-04-26 16:00:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-26 15:55:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

404

MYEG

MY E.G. SERVICES BHD

402

MPI

MALAYSIAN PACIFIC INDUSTRIES

369

PTRANS

PERAK TRANSIT BERHAD

349

HLIND

HONG LEONG INDUSTRIES BHD

347

YTL

YTL CORPORATION BHD

264

DNEX

DAGANG NEXCHANGE BERHAD

254

CAPITALA

CAPITAL A BERHAD

241

SAPNRG

SAPURA ENERGY BERHAD

233

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

HONGSENG

0.01

0.00

54,133,200

BPURI

0.075

0.00

53,737,600

YTLPOWR

4.42

+0.30

53,630,800

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More