[SUPERLN] YoY Annualized Quarter Result on 31-Jan-2015 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
12-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 27.88%
YoY- 28.99%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 112,037 98,297 89,073 71,516 59,993 61,061 58,518 11.42%
PBT 19,254 29,784 22,080 11,202 8,290 4,556 69 155.41%
Tax -4,741 -6,657 -4,804 -3,016 -1,944 -602 -187 71.31%
NP 14,513 23,126 17,276 8,186 6,346 3,953 -118 -
-
NP to SH 14,513 23,126 17,276 8,186 6,346 4,082 478 76.53%
-
Tax Rate 24.62% 22.35% 21.76% 26.92% 23.45% 13.21% 271.01% -
Total Cost 97,524 75,170 71,797 63,329 53,646 57,108 58,637 8.84%
-
Net Worth 114,383 79,406 91,294 63,560 59,212 53,851 53,405 13.52%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 7,410 5,823 9,527 8,472 1,331 - 1,248 34.52%
Div Payout % 51.06% 25.18% 55.15% 103.49% 20.97% - 260.87% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 114,383 79,406 91,294 63,560 59,212 53,851 53,405 13.52%
NOSH 160,000 80,000 79,393 79,430 79,865 78,512 78,043 12.69%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 12.95% 23.53% 19.40% 11.45% 10.58% 6.47% -0.20% -
ROE 12.69% 29.12% 18.92% 12.88% 10.72% 7.58% 0.90% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 70.55 123.79 112.19 90.04 75.12 77.77 74.98 -1.00%
EPS 9.13 14.56 21.76 10.31 7.95 5.20 0.61 56.91%
DPS 4.67 7.33 12.00 10.67 1.67 0.00 1.60 19.52%
NAPS 0.7203 1.00 1.1499 0.8002 0.7414 0.6859 0.6843 0.85%
Adjusted Per Share Value based on latest NOSH - 79,432
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 70.59 61.93 56.12 45.06 37.80 38.47 36.87 11.42%
EPS 9.14 14.57 10.88 5.16 4.00 2.57 0.30 76.63%
DPS 4.67 3.67 6.00 5.34 0.84 0.00 0.79 34.43%
NAPS 0.7206 0.5003 0.5752 0.4004 0.373 0.3393 0.3365 13.51%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 1.69 2.55 1.90 0.73 0.58 0.38 0.41 -
P/RPS 2.40 2.06 1.69 0.81 0.77 0.49 0.55 27.80%
P/EPS 18.49 8.76 8.73 7.08 7.30 7.31 66.85 -19.26%
EY 5.41 11.42 11.45 14.12 13.70 13.68 1.50 23.81%
DY 2.76 2.88 6.32 14.61 2.87 0.00 3.90 -5.59%
P/NAPS 2.35 2.55 1.65 0.91 0.78 0.55 0.60 25.52%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 20/03/18 24/03/17 24/03/16 12/03/15 20/03/14 15/03/13 23/03/12 -
Price 1.60 2.70 2.06 0.80 0.70 0.38 0.42 -
P/RPS 2.27 2.18 1.84 0.89 0.93 0.49 0.56 26.24%
P/EPS 17.51 9.27 9.47 7.76 8.81 7.31 68.48 -20.31%
EY 5.71 10.79 10.56 12.88 11.35 13.68 1.46 25.49%
DY 2.92 2.72 5.83 13.33 2.38 0.00 3.81 -4.33%
P/NAPS 2.22 2.70 1.79 1.00 0.94 0.55 0.61 23.99%

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