[SUPERLN] QoQ Annualized Quarter Result on 31-Jan-2018 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
20-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 1.12%
YoY- -37.24%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 105,542 102,880 109,385 112,037 113,782 105,304 106,269 -0.45%
PBT 19,346 15,756 15,862 19,254 18,836 18,216 30,223 -25.66%
Tax -5,194 -4,364 -3,596 -4,741 -4,484 -4,052 -6,508 -13.92%
NP 14,152 11,392 12,266 14,513 14,352 14,164 23,715 -29.05%
-
NP to SH 14,152 11,392 12,266 14,513 14,352 14,272 23,715 -29.05%
-
Tax Rate 26.85% 27.70% 22.67% 24.62% 23.81% 22.24% 21.53% -
Total Cost 91,390 91,488 97,119 97,524 99,430 91,140 82,554 6.99%
-
Net Worth 124,655 120,031 11,800,427 114,383 112,843 109,175 107,991 10.01%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 6,033 4,763 5,558 7,410 7,940 9,528 8,734 -21.80%
Div Payout % 42.63% 41.82% 45.31% 51.06% 55.32% 66.76% 36.83% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 124,655 120,031 11,800,427 114,383 112,843 109,175 107,991 10.01%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 80,000 58.53%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 13.41% 11.07% 11.21% 12.95% 12.61% 13.45% 22.32% -
ROE 11.35% 9.49% 0.10% 12.69% 12.72% 13.07% 21.96% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 66.47 64.79 68.88 70.55 71.65 66.31 133.84 -37.20%
EPS 8.92 7.16 7.72 9.13 9.04 8.92 29.87 -55.22%
DPS 3.80 3.00 3.50 4.67 5.00 6.00 11.00 -50.67%
NAPS 0.7851 0.7559 74.31 0.7203 0.7106 0.6875 1.3601 -30.60%
Adjusted Per Share Value based on latest NOSH - 160,000
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 65.96 64.30 68.37 70.02 71.11 65.82 66.42 -0.46%
EPS 8.85 7.12 7.67 9.07 8.97 8.92 14.82 -29.01%
DPS 3.77 2.98 3.47 4.63 4.96 5.96 5.46 -21.82%
NAPS 0.7791 0.7502 73.7527 0.7149 0.7053 0.6823 0.6749 10.01%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 1.16 1.13 1.20 1.69 2.19 2.63 3.40 -
P/RPS 1.75 1.74 1.74 2.40 3.06 3.97 2.54 -21.93%
P/EPS 13.01 15.75 15.54 18.49 24.23 29.26 11.38 9.30%
EY 7.68 6.35 6.44 5.41 4.13 3.42 8.78 -8.51%
DY 3.28 2.65 2.92 2.76 2.28 2.28 3.24 0.81%
P/NAPS 1.48 1.49 0.02 2.35 3.08 3.83 2.50 -29.42%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 12/12/18 18/09/18 22/06/18 20/03/18 14/12/17 26/09/17 20/06/17 -
Price 1.26 1.20 1.24 1.60 2.03 2.76 1.92 -
P/RPS 1.90 1.85 1.80 2.27 2.83 4.16 1.43 20.79%
P/EPS 14.14 16.73 16.05 17.51 22.46 30.71 6.43 68.86%
EY 7.07 5.98 6.23 5.71 4.45 3.26 15.56 -40.81%
DY 3.02 2.50 2.82 2.92 2.46 2.17 5.73 -34.67%
P/NAPS 1.60 1.59 0.02 2.22 2.86 4.01 1.41 8.76%

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