[SUPERLN] YoY TTM Result on 31-Oct-2014 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
19-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 8.73%
YoY- -1.26%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 115,238 93,869 84,655 65,687 59,781 61,274 63,987 10.29%
PBT 25,270 24,883 18,903 7,235 6,389 -309 369 102.13%
Tax -5,471 -5,783 -4,069 -1,680 -763 -117 17 -
NP 19,799 19,100 14,834 5,555 5,626 -426 386 92.64%
-
NP to SH 19,826 19,097 14,834 5,555 5,626 892 1,141 60.86%
-
Tax Rate 21.65% 23.24% 21.53% 23.22% 11.94% - -4.61% -
Total Cost 95,439 74,769 69,821 60,132 54,155 61,700 63,601 6.99%
-
Net Worth 112,843 98,550 87,039 62,207 59,258 53,621 55,536 12.53%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 8,734 7,143 3,969 6,354 2,396 - 950 44.68%
Div Payout % 44.06% 37.41% 26.76% 114.39% 42.59% - 83.30% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 112,843 98,550 87,039 62,207 59,258 53,621 55,536 12.53%
NOSH 160,000 80,000 79,437 79,427 79,756 78,222 79,565 12.33%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 17.18% 20.35% 17.52% 8.46% 9.41% -0.70% 0.60% -
ROE 17.57% 19.38% 17.04% 8.93% 9.49% 1.66% 2.05% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 72.57 118.21 106.57 82.70 74.95 78.33 80.42 -1.69%
EPS 12.48 24.05 18.67 6.99 7.05 1.14 1.43 43.43%
DPS 5.50 9.00 5.00 8.00 3.00 0.00 1.19 29.03%
NAPS 0.7106 1.2411 1.0957 0.7832 0.743 0.6855 0.698 0.29%
Adjusted Per Share Value based on latest NOSH - 79,427
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 72.02 58.67 52.91 41.05 37.36 38.30 39.99 10.29%
EPS 12.39 11.94 9.27 3.47 3.52 0.56 0.71 60.98%
DPS 5.46 4.46 2.48 3.97 1.50 0.00 0.59 44.84%
NAPS 0.7053 0.6159 0.544 0.3888 0.3704 0.3351 0.3471 12.53%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 2.19 2.38 1.94 0.68 0.48 0.44 0.35 -
P/RPS 3.02 2.01 1.82 0.82 0.64 0.56 0.44 37.81%
P/EPS 17.54 9.90 10.39 9.72 6.80 38.58 24.41 -5.35%
EY 5.70 10.10 9.63 10.29 14.70 2.59 4.10 5.63%
DY 2.51 3.78 2.58 11.76 6.25 0.00 3.41 -4.97%
P/NAPS 3.08 1.92 1.77 0.87 0.65 0.64 0.50 35.35%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 14/12/17 15/12/16 10/12/15 19/12/14 20/12/13 11/12/12 12/12/11 -
Price 2.03 2.46 2.32 0.65 0.47 0.27 0.38 -
P/RPS 2.80 2.08 2.18 0.79 0.63 0.34 0.47 34.60%
P/EPS 16.26 10.23 12.42 9.29 6.66 23.68 26.50 -7.81%
EY 6.15 9.78 8.05 10.76 15.01 4.22 3.77 8.49%
DY 2.71 3.66 2.16 12.31 6.38 0.00 3.14 -2.42%
P/NAPS 2.86 1.98 2.12 0.83 0.63 0.39 0.54 31.99%

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