[SUPERLN] QoQ Annualized Quarter Result on 31-Jul-2010 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -67.85%
YoY- -78.41%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 65,717 63,628 64,434 63,576 61,720 61,248 62,638 3.25%
PBT 914 1,821 1,774 2,144 5,769 7,030 8,286 -77.09%
Tax -249 -694 -740 -848 -1,174 -1,312 -1,384 -68.23%
NP 665 1,126 1,034 1,296 4,595 5,718 6,902 -79.07%
-
NP to SH 1,329 1,497 1,410 1,688 5,250 6,084 7,112 -67.41%
-
Tax Rate 27.24% 38.11% 41.71% 39.55% 20.35% 18.66% 16.70% -
Total Cost 65,052 62,501 63,400 62,280 57,125 55,529 55,736 10.88%
-
Net Worth 54,628 54,501 55,188 55,162 54,761 57,133 56,376 -2.08%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 2,345 1,858 2,772 - 1,394 1,861 - -
Div Payout % 176.51% 124.11% 196.63% - 26.57% 30.59% - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 54,628 54,501 55,188 55,162 54,761 57,133 56,376 -2.08%
NOSH 79,518 79,645 79,213 79,622 79,699 79,772 79,910 -0.32%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 1.01% 1.77% 1.60% 2.04% 7.44% 9.34% 11.02% -
ROE 2.43% 2.75% 2.55% 3.06% 9.59% 10.65% 12.62% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 82.64 79.89 81.34 79.85 77.44 76.78 78.39 3.59%
EPS 1.67 1.88 1.78 2.12 6.59 7.63 8.90 -67.32%
DPS 2.95 2.33 3.50 0.00 1.75 2.33 0.00 -
NAPS 0.687 0.6843 0.6967 0.6928 0.6871 0.7162 0.7055 -1.76%
Adjusted Per Share Value based on latest NOSH - 79,622
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 41.07 39.77 40.27 39.74 38.58 38.28 39.15 3.25%
EPS 0.83 0.94 0.88 1.06 3.28 3.80 4.45 -67.45%
DPS 1.47 1.16 1.73 0.00 0.87 1.16 0.00 -
NAPS 0.3414 0.3406 0.3449 0.3448 0.3423 0.3571 0.3524 -2.09%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.42 0.38 0.44 0.43 0.43 0.45 0.41 -
P/RPS 0.51 0.48 0.54 0.54 0.56 0.59 0.52 -1.28%
P/EPS 25.13 20.21 24.72 20.28 6.53 5.90 4.61 210.70%
EY 3.98 4.95 4.05 4.93 15.32 16.95 21.71 -67.82%
DY 7.02 6.14 7.95 0.00 4.07 5.19 0.00 -
P/NAPS 0.61 0.56 0.63 0.62 0.63 0.63 0.58 3.42%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 27/06/11 28/03/11 22/12/10 29/09/10 30/06/10 25/03/10 22/12/09 -
Price 0.42 0.37 0.36 0.43 0.42 0.45 0.47 -
P/RPS 0.51 0.46 0.44 0.54 0.54 0.59 0.60 -10.29%
P/EPS 25.13 19.68 20.22 20.28 6.38 5.90 5.28 183.75%
EY 3.98 5.08 4.94 4.93 15.68 16.95 18.94 -64.75%
DY 7.02 6.31 9.72 0.00 4.17 5.19 0.00 -
P/NAPS 0.61 0.54 0.52 0.62 0.61 0.63 0.67 -6.07%

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