[SUPERLN] QoQ Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
15-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 3.67%
YoY- 752.93%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 60,832 63,508 59,959 61,061 61,188 64,800 61,157 -0.35%
PBT 9,472 11,320 3,629 4,556 3,952 7,536 -1,944 -
Tax -2,478 -3,868 372 -602 -208 -1,452 -117 661.25%
NP 6,994 7,452 4,001 3,953 3,744 6,084 -2,061 -
-
NP to SH 6,994 7,452 4,098 4,082 3,938 6,472 -561 -
-
Tax Rate 26.16% 34.17% -10.25% 13.21% 5.26% 19.27% - -
Total Cost 53,838 56,056 55,958 57,108 57,444 58,716 63,218 -10.12%
-
Net Worth 59,321 57,753 55,184 53,851 53,561 53,237 53,136 7.59%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 1,996 5,596 - - - - - -
Div Payout % 28.54% 75.11% - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 59,321 57,753 55,184 53,851 53,561 53,237 53,136 7.59%
NOSH 79,840 79,957 78,959 78,512 78,134 78,164 79,014 0.69%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 11.50% 11.73% 6.67% 6.47% 6.12% 9.39% -3.37% -
ROE 11.79% 12.90% 7.43% 7.58% 7.35% 12.16% -1.06% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 76.19 79.43 75.94 77.77 78.31 82.90 77.40 -1.04%
EPS 8.76 9.32 5.19 5.20 5.04 8.28 -0.71 -
DPS 2.50 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.743 0.7223 0.6989 0.6859 0.6855 0.6811 0.6725 6.85%
Adjusted Per Share Value based on latest NOSH - 78,561
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 38.33 40.01 37.78 38.47 38.55 40.83 38.53 -0.34%
EPS 4.41 4.69 2.58 2.57 2.48 4.08 -0.35 -
DPS 1.26 3.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3737 0.3639 0.3477 0.3393 0.3374 0.3354 0.3348 7.58%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.48 0.365 0.35 0.38 0.44 0.39 0.42 -
P/RPS 0.63 0.46 0.46 0.49 0.56 0.47 0.54 10.79%
P/EPS 5.48 3.92 6.74 7.31 8.73 4.71 -59.15 -
EY 18.25 25.53 14.83 13.68 11.45 21.23 -1.69 -
DY 5.21 19.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.51 0.50 0.55 0.64 0.57 0.62 3.19%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 20/12/13 18/09/13 28/06/13 15/03/13 11/12/12 21/09/12 29/06/12 -
Price 0.47 0.38 0.345 0.38 0.27 0.36 0.39 -
P/RPS 0.62 0.48 0.45 0.49 0.34 0.43 0.50 15.37%
P/EPS 5.37 4.08 6.65 7.31 5.36 4.35 -54.93 -
EY 18.64 24.53 15.04 13.68 18.67 23.00 -1.82 -
DY 5.32 18.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.49 0.55 0.39 0.53 0.58 5.65%

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