[SUPERLN] QoQ Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 9.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 83,856 66,783 66,020 61,166 58,604 17,724 63,788 20.02%
PBT 7,788 9,402 8,970 8,860 8,548 7,138 7,660 1.11%
Tax -1,372 -1,632 -1,546 -1,350 -1,704 -436 -1,153 12.30%
NP 6,416 7,770 7,424 7,510 6,844 6,702 6,506 -0.92%
-
NP to SH 6,416 7,770 7,424 7,510 6,844 6,702 6,506 -0.92%
-
Tax Rate 17.62% 17.36% 17.24% 15.24% 19.93% 6.11% 15.05% -
Total Cost 77,440 59,013 58,596 53,656 51,760 11,022 57,281 22.28%
-
Net Worth 56,268 54,558 52,343 52,553 50,434 37,403 39,933 25.71%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - 2,666 - - - - -
Div Payout % - - 35.92% - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 56,268 54,558 52,343 52,553 50,434 37,403 39,933 25.71%
NOSH 80,200 80,020 80,000 80,063 79,953 61,317 67,683 11.98%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 7.65% 11.63% 11.25% 12.28% 11.68% 37.81% 10.20% -
ROE 11.40% 14.24% 14.18% 14.29% 13.57% 17.92% 16.29% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 104.56 83.46 82.53 76.40 73.30 28.91 94.24 7.18%
EPS 8.00 9.71 9.28 9.38 8.56 10.93 9.61 -11.51%
DPS 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
NAPS 0.7016 0.6818 0.6543 0.6564 0.6308 0.61 0.59 12.25%
Adjusted Per Share Value based on latest NOSH - 80,117
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 52.83 42.07 41.59 38.54 36.92 11.17 40.19 20.01%
EPS 4.04 4.90 4.68 4.73 4.31 4.22 4.10 -0.97%
DPS 0.00 0.00 1.68 0.00 0.00 0.00 0.00 -
NAPS 0.3545 0.3437 0.3298 0.3311 0.3177 0.2356 0.2516 25.70%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 - -
Price 0.78 0.78 0.87 0.91 0.95 0.79 0.00 -
P/RPS 0.75 0.93 1.05 1.19 1.30 2.73 0.00 -
P/EPS 9.75 8.03 9.38 9.70 11.10 7.23 0.00 -
EY 10.26 12.45 10.67 10.31 9.01 13.84 0.00 -
DY 0.00 0.00 3.83 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.14 1.33 1.39 1.51 1.30 0.00 -
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/08/08 23/06/08 28/03/08 19/12/07 29/08/07 10/07/07 20/04/07 -
Price 0.96 0.78 0.78 0.89 0.98 0.78 0.00 -
P/RPS 0.92 0.93 0.95 1.16 1.34 2.70 0.00 -
P/EPS 12.00 8.03 8.41 9.49 11.45 7.14 0.00 -
EY 8.33 12.45 11.90 10.54 8.73 14.01 0.00 -
DY 0.00 0.00 4.27 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.14 1.19 1.36 1.55 1.28 0.00 -

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