[SUPERLN] YoY TTM Result on 31-Jul-2015 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 29.17%
YoY- 137.17%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 108,779 106,969 93,930 79,407 63,117 59,636 60,769 10.18%
PBT 15,247 26,730 24,410 16,018 6,177 4,575 -391 -
Tax -3,673 -5,527 -5,551 -3,901 -1,068 -232 -373 46.37%
NP 11,574 21,203 18,859 12,117 5,109 4,343 -764 -
-
NP to SH 11,574 21,230 18,856 12,117 5,109 4,343 723 58.72%
-
Tax Rate 24.09% 20.68% 22.74% 24.35% 17.29% 5.07% - -
Total Cost 97,205 85,766 75,071 67,290 58,008 55,293 61,533 7.91%
-
Net Worth 120,031 109,175 93,405 83,729 60,130 57,753 53,237 14.50%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 4,366 9,131 7,541 6,352 2,585 1,399 - -
Div Payout % 37.73% 43.01% 40.00% 52.43% 50.61% 32.22% - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 120,031 109,175 93,405 83,729 60,130 57,753 53,237 14.50%
NOSH 160,000 158,800 79,318 79,341 79,432 79,957 78,164 12.67%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 10.64% 19.82% 20.08% 15.26% 8.09% 7.28% -1.26% -
ROE 9.64% 19.45% 20.19% 14.47% 8.50% 7.52% 1.36% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 68.50 67.36 118.42 100.08 79.46 74.59 77.75 -2.08%
EPS 7.29 13.37 23.77 15.27 6.43 5.43 0.92 41.17%
DPS 2.75 5.75 9.50 8.00 3.26 1.75 0.00 -
NAPS 0.7559 0.6875 1.1776 1.0553 0.757 0.7223 0.6811 1.75%
Adjusted Per Share Value based on latest NOSH - 79,341
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 68.53 67.39 59.18 50.03 39.76 37.57 38.29 10.18%
EPS 7.29 13.38 11.88 7.63 3.22 2.74 0.46 58.45%
DPS 2.75 5.75 4.75 4.00 1.63 0.88 0.00 -
NAPS 0.7562 0.6878 0.5885 0.5275 0.3788 0.3639 0.3354 14.50%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 1.13 2.63 2.14 1.58 0.67 0.365 0.39 -
P/RPS 1.65 3.90 1.81 1.58 0.84 0.49 0.50 22.00%
P/EPS 15.50 19.67 9.00 10.35 10.42 6.72 42.16 -15.35%
EY 6.45 5.08 11.11 9.67 9.60 14.88 2.37 18.15%
DY 2.43 2.19 4.44 5.06 4.86 4.79 0.00 -
P/NAPS 1.49 3.83 1.82 1.50 0.89 0.51 0.57 17.36%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 18/09/18 26/09/17 27/09/16 29/09/15 18/09/14 18/09/13 21/09/12 -
Price 1.20 2.76 2.38 1.50 0.68 0.38 0.36 -
P/RPS 1.75 4.10 2.01 1.50 0.86 0.51 0.46 24.93%
P/EPS 16.46 20.64 10.01 9.82 10.57 7.00 38.92 -13.35%
EY 6.07 4.84 9.99 10.18 9.46 14.29 2.57 15.39%
DY 2.29 2.08 3.99 5.33 4.79 4.61 0.00 -
P/NAPS 1.59 4.01 2.02 1.42 0.90 0.53 0.53 20.08%

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