[SUPERLN] YoY TTM Result on 31-Oct-2013 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
20-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 29.54%
YoY- 530.72%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 93,869 84,655 65,687 59,781 61,274 63,987 62,617 6.97%
PBT 24,883 18,903 7,235 6,389 -309 369 2,512 46.49%
Tax -5,783 -4,069 -1,680 -763 -117 17 -852 37.56%
NP 19,100 14,834 5,555 5,626 -426 386 1,660 50.19%
-
NP to SH 19,097 14,834 5,555 5,626 892 1,141 2,398 41.26%
-
Tax Rate 23.24% 21.53% 23.22% 11.94% - -4.61% 33.92% -
Total Cost 74,769 69,821 60,132 54,155 61,700 63,601 60,957 3.45%
-
Net Worth 98,550 87,039 62,207 59,258 53,621 55,536 54,768 10.27%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 7,143 3,969 6,354 2,396 - 950 1,397 31.22%
Div Payout % 37.41% 26.76% 114.39% 42.59% - 83.30% 58.27% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 98,550 87,039 62,207 59,258 53,621 55,536 54,768 10.27%
NOSH 80,000 79,437 79,427 79,756 78,222 79,565 78,611 0.29%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 20.35% 17.52% 8.46% 9.41% -0.70% 0.60% 2.65% -
ROE 19.38% 17.04% 8.93% 9.49% 1.66% 2.05% 4.38% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 118.21 106.57 82.70 74.95 78.33 80.42 79.65 6.79%
EPS 24.05 18.67 6.99 7.05 1.14 1.43 3.05 41.03%
DPS 9.00 5.00 8.00 3.00 0.00 1.19 1.75 31.34%
NAPS 1.2411 1.0957 0.7832 0.743 0.6855 0.698 0.6967 10.09%
Adjusted Per Share Value based on latest NOSH - 79,756
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 58.67 52.91 41.05 37.36 38.30 39.99 39.14 6.97%
EPS 11.94 9.27 3.47 3.52 0.56 0.71 1.50 41.25%
DPS 4.46 2.48 3.97 1.50 0.00 0.59 0.87 31.27%
NAPS 0.6159 0.544 0.3888 0.3704 0.3351 0.3471 0.3423 10.27%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 2.38 1.94 0.68 0.48 0.44 0.35 0.44 -
P/RPS 2.01 1.82 0.82 0.64 0.56 0.44 0.55 24.08%
P/EPS 9.90 10.39 9.72 6.80 38.58 24.41 14.42 -6.07%
EY 10.10 9.63 10.29 14.70 2.59 4.10 6.93 6.47%
DY 3.78 2.58 11.76 6.25 0.00 3.41 3.98 -0.85%
P/NAPS 1.92 1.77 0.87 0.65 0.64 0.50 0.63 20.38%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 15/12/16 10/12/15 19/12/14 20/12/13 11/12/12 12/12/11 22/12/10 -
Price 2.46 2.32 0.65 0.47 0.27 0.38 0.36 -
P/RPS 2.08 2.18 0.79 0.63 0.34 0.47 0.45 29.03%
P/EPS 10.23 12.42 9.29 6.66 23.68 26.50 11.80 -2.34%
EY 9.78 8.05 10.76 15.01 4.22 3.77 8.47 2.42%
DY 3.66 2.16 12.31 6.38 0.00 3.14 4.86 -4.61%
P/NAPS 1.98 2.12 0.83 0.63 0.39 0.54 0.52 24.93%

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