[SUPERLN] YoY TTM Result on 31-Oct-2016 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
15-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- 1.28%
YoY- 28.74%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 109,319 105,265 115,238 93,869 84,655 65,687 59,781 10.57%
PBT 11,127 16,118 25,270 24,883 18,903 7,235 6,389 9.68%
Tax -2,764 -3,951 -5,471 -5,783 -4,069 -1,680 -763 23.91%
NP 8,363 12,167 19,799 19,100 14,834 5,555 5,626 6.82%
-
NP to SH 8,363 12,167 19,826 19,097 14,834 5,555 5,626 6.82%
-
Tax Rate 24.84% 24.51% 21.65% 23.24% 21.53% 23.22% 11.94% -
Total Cost 100,956 93,098 95,439 74,769 69,821 60,132 54,155 10.93%
-
Net Worth 128,186 124,655 112,843 98,550 87,039 62,207 59,258 13.71%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 4,842 4,604 8,734 7,143 3,969 6,354 2,396 12.43%
Div Payout % 57.90% 37.85% 44.06% 37.41% 26.76% 114.39% 42.59% -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 128,186 124,655 112,843 98,550 87,039 62,207 59,258 13.71%
NOSH 160,000 160,000 160,000 80,000 79,437 79,427 79,756 12.29%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 7.65% 11.56% 17.18% 20.35% 17.52% 8.46% 9.41% -
ROE 6.52% 9.76% 17.57% 19.38% 17.04% 8.93% 9.49% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 68.86 66.30 72.57 118.21 106.57 82.70 74.95 -1.40%
EPS 5.27 7.66 12.48 24.05 18.67 6.99 7.05 -4.73%
DPS 3.05 2.90 5.50 9.00 5.00 8.00 3.00 0.27%
NAPS 0.8075 0.7851 0.7106 1.2411 1.0957 0.7832 0.743 1.39%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 68.32 65.79 72.02 58.67 52.91 41.05 37.36 10.57%
EPS 5.23 7.60 12.39 11.94 9.27 3.47 3.52 6.81%
DPS 3.03 2.88 5.46 4.46 2.48 3.97 1.50 12.42%
NAPS 0.8012 0.7791 0.7053 0.6159 0.544 0.3888 0.3704 13.71%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.985 1.16 2.19 2.38 1.94 0.68 0.48 -
P/RPS 1.43 1.75 3.02 2.01 1.82 0.82 0.64 14.33%
P/EPS 18.70 15.14 17.54 9.90 10.39 9.72 6.80 18.35%
EY 5.35 6.61 5.70 10.10 9.63 10.29 14.70 -15.49%
DY 3.10 2.50 2.51 3.78 2.58 11.76 6.25 -11.02%
P/NAPS 1.22 1.48 3.08 1.92 1.77 0.87 0.65 11.05%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 09/12/19 12/12/18 14/12/17 15/12/16 10/12/15 19/12/14 20/12/13 -
Price 0.99 1.26 2.03 2.46 2.32 0.65 0.47 -
P/RPS 1.44 1.90 2.80 2.08 2.18 0.79 0.63 14.76%
P/EPS 18.79 16.44 16.26 10.23 12.42 9.29 6.66 18.86%
EY 5.32 6.08 6.15 9.78 8.05 10.76 15.01 -15.86%
DY 3.08 2.30 2.71 3.66 2.16 12.31 6.38 -11.42%
P/NAPS 1.23 1.60 2.86 1.98 2.12 0.83 0.63 11.79%

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