[SUPERLN] QoQ TTM Result on 31-Oct-2014 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
19-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 8.73%
YoY- -1.26%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 79,407 74,509 70,429 65,687 63,117 61,786 59,157 21.75%
PBT 16,018 12,554 9,656 7,235 6,177 7,472 6,430 84.07%
Tax -3,901 -3,173 -2,424 -1,680 -1,068 -1,620 -634 236.90%
NP 12,117 9,381 7,232 5,555 5,109 5,852 5,796 63.71%
-
NP to SH 12,117 9,381 7,232 5,555 5,109 5,852 5,796 63.71%
-
Tax Rate 24.35% 25.27% 25.10% 23.22% 17.29% 21.68% 9.86% -
Total Cost 67,290 65,128 63,197 60,132 58,008 55,934 53,361 16.77%
-
Net Worth 83,729 79,968 63,561 62,207 60,130 59,207 61,555 22.83%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 6,352 6,354 6,354 6,354 2,585 2,396 2,396 91.89%
Div Payout % 52.43% 67.74% 87.86% 114.39% 50.61% 40.95% 41.34% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 83,729 79,968 63,561 62,207 60,130 59,207 61,555 22.83%
NOSH 79,341 79,436 79,432 79,427 79,432 79,708 83,026 -2.98%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 15.26% 12.59% 10.27% 8.46% 8.09% 9.47% 9.80% -
ROE 14.47% 11.73% 11.38% 8.93% 8.50% 9.88% 9.42% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 100.08 93.80 88.67 82.70 79.46 77.52 71.25 25.50%
EPS 15.27 11.81 9.10 6.99 6.43 7.34 6.98 68.76%
DPS 8.00 8.00 8.00 8.00 3.26 3.01 2.89 97.51%
NAPS 1.0553 1.0067 0.8002 0.7832 0.757 0.7428 0.7414 26.61%
Adjusted Per Share Value based on latest NOSH - 79,427
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 49.63 46.57 44.02 41.05 39.45 38.62 36.97 21.75%
EPS 7.57 5.86 4.52 3.47 3.19 3.66 3.62 63.74%
DPS 3.97 3.97 3.97 3.97 1.62 1.50 1.50 91.67%
NAPS 0.5233 0.4998 0.3973 0.3888 0.3758 0.37 0.3847 22.83%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 1.58 1.22 0.73 0.68 0.67 0.64 0.58 -
P/RPS 1.58 1.30 0.82 0.82 0.84 0.83 0.81 56.30%
P/EPS 10.35 10.33 8.02 9.72 10.42 8.72 8.31 15.80%
EY 9.67 9.68 12.47 10.29 9.60 11.47 12.04 -13.63%
DY 5.06 6.56 10.96 11.76 4.86 4.70 4.98 1.07%
P/NAPS 1.50 1.21 0.91 0.87 0.89 0.86 0.78 54.82%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 25/06/15 12/03/15 19/12/14 18/09/14 26/06/14 20/03/14 -
Price 1.50 1.40 0.80 0.65 0.68 0.68 0.70 -
P/RPS 1.50 1.49 0.90 0.79 0.86 0.88 0.98 32.91%
P/EPS 9.82 11.85 8.79 9.29 10.57 9.26 10.03 -1.40%
EY 10.18 8.44 11.38 10.76 9.46 10.80 9.97 1.40%
DY 5.33 5.71 10.00 12.31 4.79 4.42 4.12 18.78%
P/NAPS 1.42 1.39 1.00 0.83 0.90 0.92 0.94 31.75%

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