[SUPERLN] QoQ TTM Result on 30-Apr-2014 [#4]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 0.97%
YoY- 42.8%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 70,429 65,687 63,117 61,786 59,157 59,781 59,636 11.69%
PBT 9,656 7,235 6,177 7,472 6,430 6,389 4,575 64.31%
Tax -2,424 -1,680 -1,068 -1,620 -634 -763 -232 375.89%
NP 7,232 5,555 5,109 5,852 5,796 5,626 4,343 40.35%
-
NP to SH 7,232 5,555 5,109 5,852 5,796 5,626 4,343 40.35%
-
Tax Rate 25.10% 23.22% 17.29% 21.68% 9.86% 11.94% 5.07% -
Total Cost 63,197 60,132 58,008 55,934 53,361 54,155 55,293 9.28%
-
Net Worth 63,561 62,207 60,130 59,207 61,555 59,258 57,753 6.57%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 6,354 6,354 2,585 2,396 2,396 2,396 1,399 173.49%
Div Payout % 87.86% 114.39% 50.61% 40.95% 41.34% 42.59% 32.22% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 63,561 62,207 60,130 59,207 61,555 59,258 57,753 6.57%
NOSH 79,432 79,427 79,432 79,708 83,026 79,756 79,957 -0.43%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 10.27% 8.46% 8.09% 9.47% 9.80% 9.41% 7.28% -
ROE 11.38% 8.93% 8.50% 9.88% 9.42% 9.49% 7.52% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 88.67 82.70 79.46 77.52 71.25 74.95 74.59 12.18%
EPS 9.10 6.99 6.43 7.34 6.98 7.05 5.43 40.95%
DPS 8.00 8.00 3.26 3.01 2.89 3.00 1.75 174.68%
NAPS 0.8002 0.7832 0.757 0.7428 0.7414 0.743 0.7223 7.04%
Adjusted Per Share Value based on latest NOSH - 79,708
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 44.02 41.05 39.45 38.62 36.97 37.36 37.27 11.70%
EPS 4.52 3.47 3.19 3.66 3.62 3.52 2.71 40.51%
DPS 3.97 3.97 1.62 1.50 1.50 1.50 0.87 174.35%
NAPS 0.3973 0.3888 0.3758 0.37 0.3847 0.3704 0.361 6.57%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.73 0.68 0.67 0.64 0.58 0.48 0.365 -
P/RPS 0.82 0.82 0.84 0.83 0.81 0.64 0.49 40.82%
P/EPS 8.02 9.72 10.42 8.72 8.31 6.80 6.72 12.47%
EY 12.47 10.29 9.60 11.47 12.04 14.70 14.88 -11.08%
DY 10.96 11.76 4.86 4.70 4.98 6.25 4.79 73.37%
P/NAPS 0.91 0.87 0.89 0.86 0.78 0.65 0.51 46.95%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 12/03/15 19/12/14 18/09/14 26/06/14 20/03/14 20/12/13 18/09/13 -
Price 0.80 0.65 0.68 0.68 0.70 0.47 0.38 -
P/RPS 0.90 0.79 0.86 0.88 0.98 0.63 0.51 45.88%
P/EPS 8.79 9.29 10.57 9.26 10.03 6.66 7.00 16.34%
EY 11.38 10.76 9.46 10.80 9.97 15.01 14.29 -14.04%
DY 10.00 12.31 4.79 4.42 4.12 6.38 4.61 67.33%
P/NAPS 1.00 0.83 0.90 0.92 0.94 0.63 0.53 52.51%

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