[SUPERLN] QoQ Annualized Quarter Result on 31-Jul-2014 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
18-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -23.43%
YoY- -39.88%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 74,509 71,516 68,636 68,832 61,787 59,993 60,832 14.51%
PBT 12,554 11,202 9,000 6,140 7,472 8,290 9,472 20.72%
Tax -3,173 -3,016 -2,598 -1,660 -1,621 -1,944 -2,478 17.97%
NP 9,381 8,186 6,402 4,480 5,851 6,346 6,994 21.68%
-
NP to SH 9,381 8,186 6,402 4,480 5,851 6,346 6,994 21.68%
-
Tax Rate 25.27% 26.92% 28.87% 27.04% 21.69% 23.45% 26.16% -
Total Cost 65,128 63,329 62,234 64,352 55,936 53,646 53,838 13.57%
-
Net Worth 79,964 63,560 62,209 60,130 59,211 59,212 59,321 22.09%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 6,354 8,472 12,708 6,354 996 1,331 1,996 116.85%
Div Payout % 67.74% 103.49% 198.51% 141.84% 17.03% 20.97% 28.54% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 79,964 63,560 62,209 60,130 59,211 59,212 59,321 22.09%
NOSH 79,432 79,430 79,429 79,432 79,713 79,865 79,840 -0.34%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 12.59% 11.45% 9.33% 6.51% 9.47% 10.58% 11.50% -
ROE 11.73% 12.88% 10.29% 7.45% 9.88% 10.72% 11.79% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 93.80 90.04 86.41 86.65 77.51 75.12 76.19 14.91%
EPS 11.81 10.31 8.06 5.64 7.34 7.95 8.76 22.10%
DPS 8.00 10.67 16.00 8.00 1.25 1.67 2.50 117.61%
NAPS 1.0067 0.8002 0.7832 0.757 0.7428 0.7414 0.743 22.51%
Adjusted Per Share Value based on latest NOSH - 79,432
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 46.57 44.70 42.90 43.02 38.62 37.50 38.02 14.52%
EPS 5.86 5.12 4.00 2.80 3.66 3.97 4.37 21.66%
DPS 3.97 5.30 7.94 3.97 0.62 0.83 1.25 116.52%
NAPS 0.4998 0.3973 0.3888 0.3758 0.3701 0.3701 0.3708 22.08%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.22 0.73 0.68 0.67 0.64 0.58 0.48 -
P/RPS 1.30 0.81 0.79 0.77 0.83 0.77 0.63 62.29%
P/EPS 10.33 7.08 8.44 11.88 8.72 7.30 5.48 52.77%
EY 9.68 14.12 11.85 8.42 11.47 13.70 18.25 -34.55%
DY 6.56 14.61 23.53 11.94 1.95 2.87 5.21 16.65%
P/NAPS 1.21 0.91 0.87 0.89 0.86 0.78 0.65 51.49%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 25/06/15 12/03/15 19/12/14 18/09/14 26/06/14 20/03/14 20/12/13 -
Price 1.40 0.80 0.65 0.68 0.68 0.70 0.47 -
P/RPS 1.49 0.89 0.75 0.78 0.88 0.93 0.62 79.70%
P/EPS 11.85 7.76 8.06 12.06 9.26 8.81 5.37 69.74%
EY 8.44 12.88 12.40 8.29 10.79 11.35 18.64 -41.12%
DY 5.71 13.33 24.62 11.76 1.84 2.38 5.32 4.84%
P/NAPS 1.39 1.00 0.83 0.90 0.92 0.94 0.63 69.72%

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