[SUPERLN] YoY Quarter 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- 85.8%
YoY- 27.28%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 30,565 22,296 22,357 17,109 14,539 14,394 13,889 14.03%
PBT 4,863 6,323 5,850 2,965 1,907 93 11 175.75%
Tax -1,228 -1,284 -1,052 -884 -272 259 3 -
NP 3,635 5,039 4,798 2,081 1,635 352 14 152.36%
-
NP to SH 3,635 5,039 4,798 2,081 1,635 352 183 64.49%
-
Tax Rate 25.25% 20.31% 17.98% 29.81% 14.26% -278.49% -27.27% -
Total Cost 26,930 17,257 17,559 15,028 12,904 14,042 13,875 11.67%
-
Net Worth 112,843 98,550 87,039 62,207 59,258 53,621 55,536 12.53%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 1,588 1,985 2,383 4,765 996 - - -
Div Payout % 43.69% 39.40% 49.67% 229.01% 60.98% - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 112,843 98,550 87,039 62,207 59,258 53,621 55,536 12.53%
NOSH 160,000 80,000 79,437 79,427 79,756 78,222 79,565 12.33%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 11.89% 22.60% 21.46% 12.16% 11.25% 2.45% 0.10% -
ROE 3.22% 5.11% 5.51% 3.35% 2.76% 0.66% 0.33% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 19.25 28.08 28.14 21.54 18.23 18.40 17.46 1.63%
EPS 2.29 6.35 6.04 2.62 2.05 0.45 0.23 46.62%
DPS 1.00 2.50 3.00 6.00 1.25 0.00 0.00 -
NAPS 0.7106 1.2411 1.0957 0.7832 0.743 0.6855 0.698 0.29%
Adjusted Per Share Value based on latest NOSH - 79,427
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 19.26 14.05 14.09 10.78 9.16 9.07 8.75 14.03%
EPS 2.29 3.17 3.02 1.31 1.03 0.22 0.12 63.39%
DPS 1.00 1.25 1.50 3.00 0.63 0.00 0.00 -
NAPS 0.7109 0.6209 0.5484 0.3919 0.3733 0.3378 0.3499 12.52%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 2.19 2.38 1.94 0.68 0.48 0.44 0.35 -
P/RPS 11.38 8.48 6.89 3.16 2.63 2.39 2.01 33.46%
P/EPS 95.67 37.50 32.12 25.95 23.41 97.78 152.17 -7.43%
EY 1.05 2.67 3.11 3.85 4.27 1.02 0.66 8.03%
DY 0.46 1.05 1.55 8.82 2.60 0.00 0.00 -
P/NAPS 3.08 1.92 1.77 0.87 0.65 0.64 0.50 35.35%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 14/12/17 15/12/16 10/12/15 19/12/14 20/12/13 11/12/12 12/12/11 -
Price 2.03 2.46 2.32 0.65 0.47 0.27 0.38 -
P/RPS 10.55 8.76 8.24 3.02 2.58 1.47 2.18 30.02%
P/EPS 88.68 38.77 38.41 24.81 22.93 60.00 165.22 -9.84%
EY 1.13 2.58 2.60 4.03 4.36 1.67 0.61 10.81%
DY 0.49 1.02 1.29 9.23 2.66 0.00 0.00 -
P/NAPS 2.86 1.98 2.12 0.83 0.63 0.39 0.54 31.99%

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