[SUPERLN] QoQ Annualized Quarter Result on 31-Jan-2015 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
12-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 27.88%
YoY- 28.99%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 88,926 88,424 74,509 71,516 68,636 68,832 61,787 27.38%
PBT 21,696 19,996 12,554 11,202 9,000 6,140 7,472 103.13%
Tax -4,388 -4,572 -3,173 -3,016 -2,598 -1,660 -1,621 93.88%
NP 17,308 15,424 9,381 8,186 6,402 4,480 5,851 105.66%
-
NP to SH 17,308 15,424 9,381 8,186 6,402 4,480 5,851 105.66%
-
Tax Rate 20.22% 22.86% 25.27% 26.92% 28.87% 27.04% 21.69% -
Total Cost 71,618 73,000 65,128 63,329 62,234 64,352 55,936 17.85%
-
Net Worth 86,992 83,729 79,964 63,560 62,209 60,130 59,211 29.14%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 7,939 6,347 6,354 8,472 12,708 6,354 996 297.52%
Div Payout % 45.87% 41.15% 67.74% 103.49% 198.51% 141.84% 17.03% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 86,992 83,729 79,964 63,560 62,209 60,130 59,211 29.14%
NOSH 79,394 79,341 79,432 79,430 79,429 79,432 79,713 -0.26%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 19.46% 17.44% 12.59% 11.45% 9.33% 6.51% 9.47% -
ROE 19.90% 18.42% 11.73% 12.88% 10.29% 7.45% 9.88% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 112.01 111.45 93.80 90.04 86.41 86.65 77.51 27.73%
EPS 21.80 19.44 11.81 10.31 8.06 5.64 7.34 106.21%
DPS 10.00 8.00 8.00 10.67 16.00 8.00 1.25 298.48%
NAPS 1.0957 1.0553 1.0067 0.8002 0.7832 0.757 0.7428 29.49%
Adjusted Per Share Value based on latest NOSH - 79,432
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 56.03 55.71 46.94 45.06 43.24 43.37 38.93 27.39%
EPS 10.90 9.72 5.91 5.16 4.03 2.82 3.69 105.46%
DPS 5.00 4.00 4.00 5.34 8.01 4.00 0.63 296.38%
NAPS 0.5481 0.5275 0.5038 0.4004 0.3919 0.3788 0.373 29.16%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.94 1.58 1.22 0.73 0.68 0.67 0.64 -
P/RPS 1.73 1.42 1.30 0.81 0.79 0.77 0.83 62.95%
P/EPS 8.90 8.13 10.33 7.08 8.44 11.88 8.72 1.36%
EY 11.24 12.30 9.68 14.12 11.85 8.42 11.47 -1.33%
DY 5.15 5.06 6.56 14.61 23.53 11.94 1.95 90.72%
P/NAPS 1.77 1.50 1.21 0.91 0.87 0.89 0.86 61.58%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 10/12/15 29/09/15 25/06/15 12/03/15 19/12/14 18/09/14 26/06/14 -
Price 2.32 1.50 1.40 0.80 0.65 0.68 0.68 -
P/RPS 2.07 1.35 1.49 0.89 0.75 0.78 0.88 76.59%
P/EPS 10.64 7.72 11.85 7.76 8.06 12.06 9.26 9.67%
EY 9.40 12.96 8.44 12.88 12.40 8.29 10.79 -8.76%
DY 4.31 5.33 5.71 13.33 24.62 11.76 1.84 76.10%
P/NAPS 2.12 1.42 1.39 1.00 0.83 0.90 0.92 74.19%

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