[SUPERLN] YoY Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
20-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- -6.15%
YoY- 77.6%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 95,842 88,926 68,636 60,832 61,188 60,972 64,434 6.83%
PBT 28,740 21,696 9,000 9,472 3,952 684 1,774 59.00%
Tax -6,552 -4,388 -2,598 -2,478 -208 -208 -740 43.78%
NP 22,188 17,308 6,402 6,994 3,744 476 1,034 66.62%
-
NP to SH 22,182 17,308 6,402 6,994 3,938 1,036 1,410 58.22%
-
Tax Rate 22.80% 20.22% 28.87% 26.16% 5.26% 30.41% 41.71% -
Total Cost 73,654 71,618 62,234 53,838 57,444 60,496 63,400 2.52%
-
Net Worth 98,550 86,992 62,209 59,321 53,561 54,782 55,188 10.13%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 7,940 7,939 12,708 1,996 - 1,883 2,772 19.15%
Div Payout % 35.80% 45.87% 198.51% 28.54% - 181.82% 196.63% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 98,550 86,992 62,209 59,321 53,561 54,782 55,188 10.13%
NOSH 80,000 79,394 79,429 79,840 78,134 78,484 79,213 0.16%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 23.15% 19.46% 9.33% 11.50% 6.12% 0.78% 1.60% -
ROE 22.51% 19.90% 10.29% 11.79% 7.35% 1.89% 2.55% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 120.70 112.01 86.41 76.19 78.31 77.69 81.34 6.79%
EPS 27.94 21.80 8.06 8.76 5.04 1.32 1.78 58.16%
DPS 10.00 10.00 16.00 2.50 0.00 2.40 3.50 19.10%
NAPS 1.2411 1.0957 0.7832 0.743 0.6855 0.698 0.6967 10.09%
Adjusted Per Share Value based on latest NOSH - 79,756
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 59.90 55.58 42.90 38.02 38.24 38.11 40.27 6.83%
EPS 13.86 10.82 4.00 4.37 2.46 0.65 0.88 58.25%
DPS 4.96 4.96 7.94 1.25 0.00 1.18 1.73 19.17%
NAPS 0.6159 0.5437 0.3888 0.3708 0.3348 0.3424 0.3449 10.13%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 2.38 1.94 0.68 0.48 0.44 0.35 0.44 -
P/RPS 1.97 1.73 0.79 0.63 0.56 0.45 0.54 24.04%
P/EPS 8.52 8.90 8.44 5.48 8.73 26.52 24.72 -16.25%
EY 11.74 11.24 11.85 18.25 11.45 3.77 4.05 19.38%
DY 4.20 5.15 23.53 5.21 0.00 6.86 7.95 -10.08%
P/NAPS 1.92 1.77 0.87 0.65 0.64 0.50 0.63 20.38%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 15/12/16 10/12/15 19/12/14 20/12/13 11/12/12 12/12/11 22/12/10 -
Price 2.46 2.32 0.65 0.47 0.27 0.38 0.36 -
P/RPS 2.04 2.07 0.75 0.62 0.34 0.49 0.44 29.10%
P/EPS 8.81 10.64 8.06 5.37 5.36 28.79 20.22 -12.91%
EY 11.36 9.40 12.40 18.64 18.67 3.47 4.94 14.87%
DY 4.07 4.31 24.62 5.32 0.00 6.32 9.72 -13.49%
P/NAPS 1.98 2.12 0.83 0.63 0.39 0.54 0.52 24.93%

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