[SUPERLN] YoY TTM Result on 31-Oct-2017 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
14-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- -6.61%
YoY- 3.82%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 95,269 109,319 105,265 115,238 93,869 84,655 65,687 6.38%
PBT 12,561 11,127 16,118 25,270 24,883 18,903 7,235 9.62%
Tax -2,586 -2,764 -3,951 -5,471 -5,783 -4,069 -1,680 7.44%
NP 9,975 8,363 12,167 19,799 19,100 14,834 5,555 10.23%
-
NP to SH 9,975 8,363 12,167 19,826 19,097 14,834 5,555 10.23%
-
Tax Rate 20.59% 24.84% 24.51% 21.65% 23.24% 21.53% 23.22% -
Total Cost 85,294 100,956 93,098 95,439 74,769 69,821 60,132 5.99%
-
Net Worth 133,120 128,186 124,655 112,843 98,550 87,039 62,207 13.50%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 4,841 4,842 4,604 8,734 7,143 3,969 6,354 -4.42%
Div Payout % 48.53% 57.90% 37.85% 44.06% 37.41% 26.76% 114.39% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 133,120 128,186 124,655 112,843 98,550 87,039 62,207 13.50%
NOSH 160,000 160,000 160,000 160,000 80,000 79,437 79,427 12.36%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 10.47% 7.65% 11.56% 17.18% 20.35% 17.52% 8.46% -
ROE 7.49% 6.52% 9.76% 17.57% 19.38% 17.04% 8.93% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 60.02 68.86 66.30 72.57 118.21 106.57 82.70 -5.19%
EPS 6.28 5.27 7.66 12.48 24.05 18.67 6.99 -1.76%
DPS 3.05 3.05 2.90 5.50 9.00 5.00 8.00 -14.83%
NAPS 0.8387 0.8075 0.7851 0.7106 1.2411 1.0957 0.7832 1.14%
Adjusted Per Share Value based on latest NOSH - 160,000
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 60.02 68.87 66.32 72.60 59.14 53.33 41.38 6.38%
EPS 6.28 5.27 7.67 12.49 12.03 9.35 3.50 10.22%
DPS 3.05 3.05 2.90 5.50 4.50 2.50 4.00 -4.41%
NAPS 0.8387 0.8076 0.7853 0.7109 0.6209 0.5484 0.3919 13.50%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.745 0.985 1.16 2.19 2.38 1.94 0.68 -
P/RPS 1.24 1.43 1.75 3.02 2.01 1.82 0.82 7.12%
P/EPS 11.85 18.70 15.14 17.54 9.90 10.39 9.72 3.35%
EY 8.44 5.35 6.61 5.70 10.10 9.63 10.29 -3.24%
DY 4.09 3.10 2.50 2.51 3.78 2.58 11.76 -16.12%
P/NAPS 0.89 1.22 1.48 3.08 1.92 1.77 0.87 0.37%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 18/12/20 09/12/19 12/12/18 14/12/17 15/12/16 10/12/15 19/12/14 -
Price 1.01 0.99 1.26 2.03 2.46 2.32 0.65 -
P/RPS 1.68 1.44 1.90 2.80 2.08 2.18 0.79 13.38%
P/EPS 16.07 18.79 16.44 16.26 10.23 12.42 9.29 9.55%
EY 6.22 5.32 6.08 6.15 9.78 8.05 10.76 -8.72%
DY 3.02 3.08 2.30 2.71 3.66 2.16 12.31 -20.86%
P/NAPS 1.20 1.23 1.60 2.86 1.98 2.12 0.83 6.33%

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