[SUPERLN] QoQ Cumulative Quarter Result on 30-Apr-2015 [#4]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
25-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- 52.79%
YoY- 60.33%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 66,805 44,463 22,106 74,509 53,637 34,318 17,208 146.40%
PBT 16,560 10,848 4,999 12,554 8,402 4,500 1,535 386.13%
Tax -3,603 -2,194 -1,143 -3,173 -2,262 -1,299 -415 320.75%
NP 12,957 8,654 3,856 9,381 6,140 3,201 1,120 409.23%
-
NP to SH 12,957 8,654 3,856 9,381 6,140 3,201 1,120 409.23%
-
Tax Rate 21.76% 20.22% 22.86% 25.27% 26.92% 28.87% 27.04% -
Total Cost 53,848 35,809 18,250 65,128 47,497 31,117 16,088 123.26%
-
Net Worth 91,294 86,992 83,729 79,964 63,560 62,209 60,130 31.99%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 7,145 3,969 1,586 6,354 6,354 6,354 1,588 171.79%
Div Payout % 55.15% 45.87% 41.15% 67.74% 103.49% 198.51% 141.84% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 91,294 86,992 83,729 79,964 63,560 62,209 60,130 31.99%
NOSH 79,393 79,394 79,341 79,432 79,430 79,429 79,432 -0.03%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 19.40% 19.46% 17.44% 12.59% 11.45% 9.33% 6.51% -
ROE 14.19% 9.95% 4.61% 11.73% 9.66% 5.15% 1.86% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 84.14 56.00 27.86 93.80 67.53 43.21 21.66 146.50%
EPS 16.32 10.90 4.86 11.81 7.73 4.03 1.41 409.40%
DPS 9.00 5.00 2.00 8.00 8.00 8.00 2.00 171.82%
NAPS 1.1499 1.0957 1.0553 1.0067 0.8002 0.7832 0.757 32.04%
Adjusted Per Share Value based on latest NOSH - 79,436
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 41.75 27.79 13.82 46.57 33.52 21.45 10.76 146.31%
EPS 8.10 5.41 2.41 5.86 3.84 2.00 0.70 409.31%
DPS 4.47 2.48 0.99 3.97 3.97 3.97 0.99 172.43%
NAPS 0.5706 0.5437 0.5233 0.4998 0.3973 0.3888 0.3758 32.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.90 1.94 1.58 1.22 0.73 0.68 0.67 -
P/RPS 2.26 3.46 5.67 1.30 1.08 1.57 3.09 -18.77%
P/EPS 11.64 17.80 32.51 10.33 9.44 16.87 47.52 -60.75%
EY 8.59 5.62 3.08 9.68 10.59 5.93 2.10 155.11%
DY 4.74 2.58 1.27 6.56 10.96 11.76 2.99 35.84%
P/NAPS 1.65 1.77 1.50 1.21 0.91 0.87 0.89 50.74%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 24/03/16 10/12/15 29/09/15 25/06/15 12/03/15 19/12/14 18/09/14 -
Price 2.06 2.32 1.50 1.40 0.80 0.65 0.68 -
P/RPS 2.45 4.14 5.38 1.49 1.18 1.50 3.14 -15.20%
P/EPS 12.62 21.28 30.86 11.85 10.35 16.13 48.23 -58.99%
EY 7.92 4.70 3.24 8.44 9.66 6.20 2.07 144.02%
DY 4.37 2.16 1.33 5.71 10.00 12.31 2.94 30.14%
P/NAPS 1.79 2.12 1.42 1.39 1.00 0.83 0.90 57.95%

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