[SUPERLN] YoY Annualized Quarter Result on 31-Jan-2014 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- -9.26%
YoY- 55.45%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 98,297 89,073 71,516 59,993 61,061 58,518 63,628 7.51%
PBT 29,784 22,080 11,202 8,290 4,556 69 1,821 59.25%
Tax -6,657 -4,804 -3,016 -1,944 -602 -187 -694 45.71%
NP 23,126 17,276 8,186 6,346 3,953 -118 1,126 65.40%
-
NP to SH 23,126 17,276 8,186 6,346 4,082 478 1,497 57.74%
-
Tax Rate 22.35% 21.76% 26.92% 23.45% 13.21% 271.01% 38.11% -
Total Cost 75,170 71,797 63,329 53,646 57,108 58,637 62,501 3.12%
-
Net Worth 79,406 91,294 63,560 59,212 53,851 53,405 54,501 6.46%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 5,823 9,527 8,472 1,331 - 1,248 1,858 20.95%
Div Payout % 25.18% 55.15% 103.49% 20.97% - 260.87% 124.11% -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 79,406 91,294 63,560 59,212 53,851 53,405 54,501 6.46%
NOSH 80,000 79,393 79,430 79,865 78,512 78,043 79,645 0.07%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 23.53% 19.40% 11.45% 10.58% 6.47% -0.20% 1.77% -
ROE 29.12% 18.92% 12.88% 10.72% 7.58% 0.90% 2.75% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 123.79 112.19 90.04 75.12 77.77 74.98 79.89 7.56%
EPS 14.56 21.76 10.31 7.95 5.20 0.61 1.88 40.61%
DPS 7.33 12.00 10.67 1.67 0.00 1.60 2.33 21.02%
NAPS 1.00 1.1499 0.8002 0.7414 0.6859 0.6843 0.6843 6.52%
Adjusted Per Share Value based on latest NOSH - 83,026
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 61.44 55.67 44.70 37.50 38.16 36.57 39.77 7.51%
EPS 14.45 10.80 5.12 3.97 2.55 0.30 0.94 57.61%
DPS 3.64 5.95 5.30 0.83 0.00 0.78 1.16 20.97%
NAPS 0.4963 0.5706 0.3973 0.3701 0.3366 0.3338 0.3406 6.46%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 2.55 1.90 0.73 0.58 0.38 0.41 0.38 -
P/RPS 2.06 1.69 0.81 0.77 0.49 0.55 0.48 27.45%
P/EPS 8.76 8.73 7.08 7.30 7.31 66.85 20.21 -12.99%
EY 11.42 11.45 14.12 13.70 13.68 1.50 4.95 14.93%
DY 2.88 6.32 14.61 2.87 0.00 3.90 6.14 -11.84%
P/NAPS 2.55 1.65 0.91 0.78 0.55 0.60 0.56 28.71%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 24/03/17 24/03/16 12/03/15 20/03/14 15/03/13 23/03/12 28/03/11 -
Price 2.70 2.06 0.80 0.70 0.38 0.42 0.37 -
P/RPS 2.18 1.84 0.89 0.93 0.49 0.56 0.46 29.57%
P/EPS 9.27 9.47 7.76 8.81 7.31 68.48 19.68 -11.78%
EY 10.79 10.56 12.88 11.35 13.68 1.46 5.08 13.36%
DY 2.72 5.83 13.33 2.38 0.00 3.81 6.31 -13.07%
P/NAPS 2.70 1.79 1.00 0.94 0.55 0.61 0.54 30.73%

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