[SUPERLN] QoQ Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
23-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -56.51%
YoY- -68.35%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 62,638 67,004 65,836 68,094 77,838 83,856 66,783 -4.17%
PBT 8,286 9,384 -1,209 2,860 6,132 7,788 9,402 -8.05%
Tax -1,384 -1,648 -195 -616 -642 -1,372 -1,632 -10.37%
NP 6,902 7,736 -1,404 2,244 5,490 6,416 7,770 -7.57%
-
NP to SH 7,112 7,820 -1,092 2,349 5,402 6,416 7,770 -5.71%
-
Tax Rate 16.70% 17.56% - 21.54% 10.47% 17.62% 17.36% -
Total Cost 55,736 59,268 67,240 65,850 72,348 77,440 59,013 -3.72%
-
Net Worth 56,376 54,964 51,003 56,047 58,554 56,268 54,558 2.20%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - 3,203 - - - -
Div Payout % - - - 136.36% - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 56,376 54,964 51,003 56,047 58,554 56,268 54,558 2.20%
NOSH 79,910 80,122 79,931 80,090 81,848 80,200 80,020 -0.09%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 11.02% 11.55% -2.13% 3.30% 7.05% 7.65% 11.63% -
ROE 12.62% 14.23% -2.14% 4.19% 9.23% 11.40% 14.24% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 78.39 83.63 82.37 85.02 95.10 104.56 83.46 -4.08%
EPS 8.90 9.76 -1.37 2.93 6.60 8.00 9.71 -5.62%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.7055 0.686 0.6381 0.6998 0.7154 0.7016 0.6818 2.29%
Adjusted Per Share Value based on latest NOSH - 80,170
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 39.46 42.21 41.48 42.90 49.04 52.83 42.07 -4.16%
EPS 4.48 4.93 -0.69 1.48 3.40 4.04 4.90 -5.78%
DPS 0.00 0.00 0.00 2.02 0.00 0.00 0.00 -
NAPS 0.3552 0.3463 0.3213 0.3531 0.3689 0.3545 0.3437 2.21%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.41 0.39 0.39 0.57 0.69 0.78 0.78 -
P/RPS 0.52 0.47 0.47 0.67 0.73 0.75 0.93 -32.05%
P/EPS 4.61 4.00 -28.55 19.43 10.45 9.75 8.03 -30.85%
EY 21.71 25.03 -3.50 5.15 9.57 10.26 12.45 44.72%
DY 0.00 0.00 0.00 7.02 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.61 0.81 0.96 1.11 1.14 -36.19%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 22/12/09 27/08/09 29/06/09 23/03/09 19/12/08 26/08/08 23/06/08 -
Price 0.47 0.37 0.40 0.57 0.49 0.96 0.78 -
P/RPS 0.60 0.44 0.49 0.67 0.52 0.92 0.93 -25.27%
P/EPS 5.28 3.79 -29.28 19.43 7.42 12.00 8.03 -24.32%
EY 18.94 26.38 -3.42 5.15 13.47 8.33 12.45 32.17%
DY 0.00 0.00 0.00 7.02 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 0.63 0.81 0.68 1.37 1.14 -29.76%

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