[SUPERLN] YoY TTM Result on 31-Jul-2014 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
18-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -12.7%
YoY- 17.64%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 106,969 93,930 79,407 63,117 59,636 60,769 66,421 8.25%
PBT 26,730 24,410 16,018 6,177 4,575 -391 709 83.01%
Tax -5,527 -5,551 -3,901 -1,068 -232 -373 -144 83.56%
NP 21,203 18,859 12,117 5,109 4,343 -764 565 82.87%
-
NP to SH 21,230 18,856 12,117 5,109 4,343 723 1,241 60.45%
-
Tax Rate 20.68% 22.74% 24.35% 17.29% 5.07% - 20.31% -
Total Cost 85,766 75,071 67,290 58,008 55,293 61,533 65,856 4.49%
-
Net Worth 109,175 93,405 83,729 60,130 57,753 53,237 54,998 12.09%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 9,131 7,541 6,352 2,585 1,399 - 950 45.76%
Div Payout % 43.01% 40.00% 52.43% 50.61% 32.22% - 76.58% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 109,175 93,405 83,729 60,130 57,753 53,237 54,998 12.09%
NOSH 158,800 79,318 79,341 79,432 79,957 78,164 79,523 12.20%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 19.82% 20.08% 15.26% 8.09% 7.28% -1.26% 0.85% -
ROE 19.45% 20.19% 14.47% 8.50% 7.52% 1.36% 2.26% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 67.36 118.42 100.08 79.46 74.59 77.75 83.52 -3.51%
EPS 13.37 23.77 15.27 6.43 5.43 0.92 1.56 43.00%
DPS 5.75 9.50 8.00 3.26 1.75 0.00 1.20 29.81%
NAPS 0.6875 1.1776 1.0553 0.757 0.7223 0.6811 0.6916 -0.09%
Adjusted Per Share Value based on latest NOSH - 79,432
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 67.39 59.18 50.03 39.76 37.57 38.29 41.85 8.25%
EPS 13.38 11.88 7.63 3.22 2.74 0.46 0.78 60.52%
DPS 5.75 4.75 4.00 1.63 0.88 0.00 0.60 45.69%
NAPS 0.6878 0.5885 0.5275 0.3788 0.3639 0.3354 0.3465 12.09%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 2.63 2.14 1.58 0.67 0.365 0.39 0.38 -
P/RPS 3.90 1.81 1.58 0.84 0.49 0.50 0.45 43.27%
P/EPS 19.67 9.00 10.35 10.42 6.72 42.16 24.35 -3.49%
EY 5.08 11.11 9.67 9.60 14.88 2.37 4.11 3.59%
DY 2.19 4.44 5.06 4.86 4.79 0.00 3.15 -5.87%
P/NAPS 3.83 1.82 1.50 0.89 0.51 0.57 0.55 38.14%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 26/09/17 27/09/16 29/09/15 18/09/14 18/09/13 21/09/12 23/09/11 -
Price 2.76 2.38 1.50 0.68 0.38 0.36 0.34 -
P/RPS 4.10 2.01 1.50 0.86 0.51 0.46 0.41 46.72%
P/EPS 20.64 10.01 9.82 10.57 7.00 38.92 21.79 -0.89%
EY 4.84 9.99 10.18 9.46 14.29 2.57 4.59 0.88%
DY 2.08 3.99 5.33 4.79 4.61 0.00 3.52 -8.38%
P/NAPS 4.01 2.02 1.42 0.90 0.53 0.53 0.49 41.91%

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