[SUPERLN] YoY Cumulative Quarter Result on 31-Oct-2017 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
14-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 101.12%
YoY- -35.3%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 50,036 56,386 52,771 56,891 47,921 44,463 34,318 6.48%
PBT 8,058 6,744 9,673 9,418 14,370 10,848 4,500 10.18%
Tax -1,558 -1,596 -2,597 -2,242 -3,276 -2,194 -1,299 3.07%
NP 6,500 5,148 7,076 7,176 11,094 8,654 3,201 12.51%
-
NP to SH 6,500 5,148 7,076 7,176 11,091 8,654 3,201 12.51%
-
Tax Rate 19.33% 23.67% 26.85% 23.81% 22.80% 20.22% 28.87% -
Total Cost 43,536 51,238 45,695 49,715 36,827 35,809 31,117 5.75%
-
Net Worth 133,120 128,186 124,655 112,843 98,550 86,992 62,209 13.50%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 3,015 3,016 3,016 3,970 3,970 3,969 6,354 -11.67%
Div Payout % 46.40% 58.59% 42.63% 55.32% 35.80% 45.87% 198.51% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 133,120 128,186 124,655 112,843 98,550 86,992 62,209 13.50%
NOSH 160,000 160,000 160,000 160,000 80,000 79,394 79,429 12.36%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 12.99% 9.13% 13.41% 12.61% 23.15% 19.46% 9.33% -
ROE 4.88% 4.02% 5.68% 6.36% 11.25% 9.95% 5.15% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 31.52 35.52 33.24 35.83 60.35 56.00 43.21 -5.11%
EPS 4.10 3.24 4.46 4.52 13.97 10.90 4.03 0.28%
DPS 1.90 1.90 1.90 2.50 5.00 5.00 8.00 -21.28%
NAPS 0.8387 0.8075 0.7851 0.7106 1.2411 1.0957 0.7832 1.14%
Adjusted Per Share Value based on latest NOSH - 160,000
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 31.27 35.24 32.98 35.56 29.95 27.79 21.45 6.47%
EPS 4.06 3.22 4.42 4.49 6.93 5.41 2.00 12.51%
DPS 1.88 1.89 1.89 2.48 2.48 2.48 3.97 -11.70%
NAPS 0.832 0.8012 0.7791 0.7053 0.6159 0.5437 0.3888 13.50%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.745 0.985 1.16 2.19 2.38 1.94 0.68 -
P/RPS 2.36 2.77 3.49 6.11 3.94 3.46 1.57 7.02%
P/EPS 18.19 30.37 26.03 48.46 17.04 17.80 16.87 1.26%
EY 5.50 3.29 3.84 2.06 5.87 5.62 5.93 -1.24%
DY 2.55 1.93 1.64 1.14 2.10 2.58 11.76 -22.47%
P/NAPS 0.89 1.22 1.48 3.08 1.92 1.77 0.87 0.37%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 18/12/20 09/12/19 12/12/18 14/12/17 15/12/16 10/12/15 19/12/14 -
Price 1.01 0.99 1.26 2.03 2.46 2.32 0.65 -
P/RPS 3.20 2.79 3.79 5.67 4.08 4.14 1.50 13.44%
P/EPS 24.66 30.53 28.27 44.92 17.61 21.28 16.13 7.32%
EY 4.05 3.28 3.54 2.23 5.68 4.70 6.20 -6.84%
DY 1.88 1.92 1.51 1.23 2.03 2.16 12.31 -26.86%
P/NAPS 1.20 1.23 1.60 2.86 1.98 2.12 0.83 6.33%

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