[SUPERLN] QoQ Cumulative Quarter Result on 30-Apr-2017 [#4]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
20-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 36.73%
YoY- 42.35%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 84,028 56,891 26,326 106,269 73,723 47,921 25,625 120.24%
PBT 14,441 9,418 4,554 30,223 22,338 14,370 8,047 47.51%
Tax -3,556 -2,242 -1,013 -6,508 -4,993 -3,276 -1,992 47.00%
NP 10,885 7,176 3,541 23,715 17,345 11,094 6,055 47.68%
-
NP to SH 10,885 7,176 3,568 23,715 17,345 11,091 6,052 47.73%
-
Tax Rate 24.62% 23.81% 22.24% 21.53% 22.35% 22.80% 24.75% -
Total Cost 73,143 49,715 22,785 82,554 56,378 36,827 19,570 140.25%
-
Net Worth 114,383 112,843 109,175 107,991 79,406 98,550 93,405 14.41%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 5,558 3,970 2,382 8,734 4,367 3,970 1,982 98.48%
Div Payout % 51.06% 55.32% 66.76% 36.83% 25.18% 35.80% 32.77% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 114,383 112,843 109,175 107,991 79,406 98,550 93,405 14.41%
NOSH 160,000 160,000 160,000 80,000 80,000 80,000 79,318 59.44%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 12.95% 12.61% 13.45% 22.32% 23.53% 23.15% 23.63% -
ROE 9.52% 6.36% 3.27% 21.96% 21.84% 11.25% 6.48% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 52.91 35.83 16.58 133.84 92.84 60.35 32.31 38.80%
EPS 6.85 4.52 2.23 29.87 10.92 13.97 7.63 -6.91%
DPS 3.50 2.50 1.50 11.00 5.50 5.00 2.50 25.06%
NAPS 0.7203 0.7106 0.6875 1.3601 1.00 1.2411 1.1776 -27.87%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 52.52 35.56 16.45 66.42 46.08 29.95 16.02 120.20%
EPS 6.80 4.49 2.23 14.82 10.84 6.93 3.78 47.75%
DPS 3.47 2.48 1.49 5.46 2.73 2.48 1.24 98.20%
NAPS 0.7149 0.7053 0.6823 0.6749 0.4963 0.6159 0.5838 14.41%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 1.69 2.19 2.63 3.40 2.55 2.38 2.14 -
P/RPS 3.19 6.11 15.86 2.54 2.75 3.94 6.62 -38.45%
P/EPS 24.66 48.46 117.05 11.38 11.67 17.04 28.05 -8.20%
EY 4.06 2.06 0.85 8.78 8.57 5.87 3.57 8.92%
DY 2.07 1.14 0.57 3.24 2.16 2.10 1.17 46.12%
P/NAPS 2.35 3.08 3.83 2.50 2.55 1.92 1.82 18.52%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 20/03/18 14/12/17 26/09/17 20/06/17 24/03/17 15/12/16 27/09/16 -
Price 1.60 2.03 2.76 1.92 2.70 2.46 2.38 -
P/RPS 3.02 5.67 16.65 1.43 2.91 4.08 7.37 -44.74%
P/EPS 23.34 44.92 122.84 6.43 12.36 17.61 31.19 -17.53%
EY 4.28 2.23 0.81 15.56 8.09 5.68 3.21 21.07%
DY 2.19 1.23 0.54 5.73 2.04 2.03 1.05 63.02%
P/NAPS 2.22 2.86 4.01 1.41 2.70 1.98 2.02 6.47%

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