[SUPERLN] QoQ Annualized Quarter Result on 31-Jan-2012 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
23-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -53.8%
YoY- -68.03%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 61,188 64,800 61,157 58,518 60,972 66,388 65,717 -4.62%
PBT 3,952 7,536 -1,944 69 684 1,324 914 164.23%
Tax -208 -1,452 -117 -187 -208 -428 -249 -11.25%
NP 3,744 6,084 -2,061 -118 476 896 665 214.82%
-
NP to SH 3,938 6,472 -561 478 1,036 1,336 1,329 105.62%
-
Tax Rate 5.26% 19.27% - 271.01% 30.41% 32.33% 27.24% -
Total Cost 57,444 58,716 63,218 58,637 60,496 65,492 65,052 -7.92%
-
Net Worth 53,561 53,237 53,136 53,405 54,782 54,998 54,628 -1.30%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - 1,248 1,883 - 2,345 -
Div Payout % - - - 260.87% 181.82% - 176.51% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 53,561 53,237 53,136 53,405 54,782 54,998 54,628 -1.30%
NOSH 78,134 78,164 79,014 78,043 78,484 79,523 79,518 -1.15%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 6.12% 9.39% -3.37% -0.20% 0.78% 1.35% 1.01% -
ROE 7.35% 12.16% -1.06% 0.90% 1.89% 2.43% 2.43% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 78.31 82.90 77.40 74.98 77.69 83.48 82.64 -3.50%
EPS 5.04 8.28 -0.71 0.61 1.32 1.68 1.67 108.14%
DPS 0.00 0.00 0.00 1.60 2.40 0.00 2.95 -
NAPS 0.6855 0.6811 0.6725 0.6843 0.698 0.6916 0.687 -0.14%
Adjusted Per Share Value based on latest NOSH - 79,499
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 38.55 40.83 38.53 36.87 38.41 41.83 41.40 -4.62%
EPS 2.48 4.08 -0.35 0.30 0.65 0.84 0.84 105.12%
DPS 0.00 0.00 0.00 0.79 1.19 0.00 1.48 -
NAPS 0.3374 0.3354 0.3348 0.3365 0.3451 0.3465 0.3442 -1.31%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.44 0.39 0.42 0.41 0.35 0.38 0.42 -
P/RPS 0.56 0.47 0.54 0.55 0.45 0.46 0.51 6.40%
P/EPS 8.73 4.71 -59.15 66.85 26.52 22.62 25.13 -50.42%
EY 11.45 21.23 -1.69 1.50 3.77 4.42 3.98 101.63%
DY 0.00 0.00 0.00 3.90 6.86 0.00 7.02 -
P/NAPS 0.64 0.57 0.62 0.60 0.50 0.55 0.61 3.23%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 11/12/12 21/09/12 29/06/12 23/03/12 12/12/11 23/09/11 27/06/11 -
Price 0.27 0.36 0.39 0.42 0.38 0.34 0.42 -
P/RPS 0.34 0.43 0.50 0.56 0.49 0.41 0.51 -23.59%
P/EPS 5.36 4.35 -54.93 68.48 28.79 20.24 25.13 -64.13%
EY 18.67 23.00 -1.82 1.46 3.47 4.94 3.98 178.91%
DY 0.00 0.00 0.00 3.81 6.32 0.00 7.02 -
P/NAPS 0.39 0.53 0.58 0.61 0.54 0.49 0.61 -25.68%

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