[SUPERLN] QoQ Annualized Quarter Result on 31-Oct-2015 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
10-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 12.21%
YoY- 170.35%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 102,500 90,411 89,073 88,926 88,424 74,509 71,516 27.14%
PBT 32,188 21,362 22,080 21,696 19,996 12,554 11,202 102.24%
Tax -7,968 -4,702 -4,804 -4,388 -4,572 -3,173 -3,016 91.22%
NP 24,220 16,660 17,276 17,308 15,424 9,381 8,186 106.23%
-
NP to SH 24,208 16,660 17,276 17,308 15,424 9,381 8,186 106.16%
-
Tax Rate 24.75% 22.01% 21.76% 20.22% 22.86% 25.27% 26.92% -
Total Cost 78,280 73,751 71,797 71,618 73,000 65,128 63,329 15.19%
-
Net Worth 93,405 89,454 91,294 86,992 83,729 79,964 63,560 29.28%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 7,931 7,146 9,527 7,939 6,347 6,354 8,472 -4.30%
Div Payout % 32.77% 42.90% 55.15% 45.87% 41.15% 67.74% 103.49% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 93,405 89,454 91,294 86,992 83,729 79,964 63,560 29.28%
NOSH 79,318 79,408 79,393 79,394 79,341 79,432 79,430 -0.09%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 23.63% 18.43% 19.40% 19.46% 17.44% 12.59% 11.45% -
ROE 25.92% 18.62% 18.92% 19.90% 18.42% 11.73% 12.88% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 129.23 113.85 112.19 112.01 111.45 93.80 90.04 27.26%
EPS 30.52 20.98 21.76 21.80 19.44 11.81 10.31 106.30%
DPS 10.00 9.00 12.00 10.00 8.00 8.00 10.67 -4.23%
NAPS 1.1776 1.1265 1.1499 1.0957 1.0553 1.0067 0.8002 29.41%
Adjusted Per Share Value based on latest NOSH - 79,437
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 64.06 56.51 55.67 55.58 55.27 46.57 44.70 27.13%
EPS 15.13 10.41 10.80 10.82 9.64 5.86 5.12 106.06%
DPS 4.96 4.47 5.95 4.96 3.97 3.97 5.30 -4.32%
NAPS 0.5838 0.5591 0.5706 0.5437 0.5233 0.4998 0.3973 29.28%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 2.14 1.97 1.90 1.94 1.58 1.22 0.73 -
P/RPS 1.66 1.73 1.69 1.73 1.42 1.30 0.81 61.41%
P/EPS 7.01 9.39 8.73 8.90 8.13 10.33 7.08 -0.66%
EY 14.26 10.65 11.45 11.24 12.30 9.68 14.12 0.66%
DY 4.67 4.57 6.32 5.15 5.06 6.56 14.61 -53.28%
P/NAPS 1.82 1.75 1.65 1.77 1.50 1.21 0.91 58.80%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 27/09/16 24/06/16 24/03/16 10/12/15 29/09/15 25/06/15 12/03/15 -
Price 2.38 2.25 2.06 2.32 1.50 1.40 0.80 -
P/RPS 1.84 1.98 1.84 2.07 1.35 1.49 0.89 62.35%
P/EPS 7.80 10.72 9.47 10.64 7.72 11.85 7.76 0.34%
EY 12.82 9.32 10.56 9.40 12.96 8.44 12.88 -0.31%
DY 4.20 4.00 5.83 4.31 5.33 5.71 13.33 -53.72%
P/NAPS 2.02 2.00 1.79 2.12 1.42 1.39 1.00 59.86%

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