[SUPERLN] QoQ TTM Result on 30-Apr-2016 [#4]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
24-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- 2.85%
YoY- 77.59%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 97,328 93,869 93,930 90,411 87,677 84,655 79,407 14.45%
PBT 27,140 24,883 24,410 21,362 20,712 18,903 16,018 41.89%
Tax -6,093 -5,783 -5,551 -4,702 -4,514 -4,069 -3,901 34.43%
NP 21,047 19,100 18,859 16,660 16,198 14,834 12,117 44.25%
-
NP to SH 21,044 19,097 18,856 16,660 16,198 14,834 12,117 44.24%
-
Tax Rate 22.45% 23.24% 22.74% 22.01% 21.79% 21.53% 24.35% -
Total Cost 76,281 74,769 75,071 73,751 71,479 69,821 67,290 8.67%
-
Net Worth 79,406 98,550 93,405 89,515 91,291 87,039 83,729 -3.45%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 6,350 7,143 7,541 7,145 7,145 3,969 6,352 -0.02%
Div Payout % 30.18% 37.41% 40.00% 42.89% 44.11% 26.76% 52.43% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 79,406 98,550 93,405 89,515 91,291 87,039 83,729 -3.45%
NOSH 79,406 80,000 79,318 79,463 79,391 79,437 79,341 0.05%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 21.62% 20.35% 20.08% 18.43% 18.47% 17.52% 15.26% -
ROE 26.50% 19.38% 20.19% 18.61% 17.74% 17.04% 14.47% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 122.57 118.21 118.42 113.78 110.44 106.57 100.08 14.39%
EPS 26.50 24.05 23.77 20.97 20.40 18.67 15.27 44.17%
DPS 8.00 9.00 9.50 9.00 9.00 5.00 8.00 0.00%
NAPS 1.00 1.2411 1.1776 1.1265 1.1499 1.0957 1.0553 -3.50%
Adjusted Per Share Value based on latest NOSH - 79,463
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 60.83 58.67 58.71 56.51 54.80 52.91 49.63 14.45%
EPS 13.15 11.94 11.79 10.41 10.12 9.27 7.57 44.26%
DPS 3.97 4.46 4.71 4.47 4.47 2.48 3.97 0.00%
NAPS 0.4963 0.6159 0.5838 0.5595 0.5706 0.544 0.5233 -3.45%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 2.55 2.38 2.14 1.97 1.90 1.94 1.58 -
P/RPS 2.08 2.01 1.81 1.73 1.72 1.82 1.58 20.01%
P/EPS 9.62 9.90 9.00 9.40 9.31 10.39 10.35 -4.73%
EY 10.39 10.10 11.11 10.64 10.74 9.63 9.67 4.88%
DY 3.14 3.78 4.44 4.57 4.74 2.58 5.06 -27.14%
P/NAPS 2.55 1.92 1.82 1.75 1.65 1.77 1.50 42.21%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 24/03/17 15/12/16 27/09/16 24/06/16 24/03/16 10/12/15 29/09/15 -
Price 2.70 2.46 2.38 2.25 2.06 2.32 1.50 -
P/RPS 2.20 2.08 2.01 1.98 1.87 2.18 1.50 28.93%
P/EPS 10.19 10.23 10.01 10.73 10.10 12.42 9.82 2.48%
EY 9.82 9.78 9.99 9.32 9.90 8.05 10.18 -2.36%
DY 2.96 3.66 3.99 4.00 4.37 2.16 5.33 -32.31%
P/NAPS 2.70 1.98 2.02 2.00 1.79 2.12 1.42 53.18%

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