[SUPERLN] QoQ Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- -9.05%
YoY- 31.65%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 63,576 61,720 61,248 62,638 67,004 65,836 68,094 -4.48%
PBT 2,144 5,769 7,030 8,286 9,384 -1,209 2,860 -17.52%
Tax -848 -1,174 -1,312 -1,384 -1,648 -195 -616 23.82%
NP 1,296 4,595 5,718 6,902 7,736 -1,404 2,244 -30.71%
-
NP to SH 1,688 5,250 6,084 7,112 7,820 -1,092 2,349 -19.82%
-
Tax Rate 39.55% 20.35% 18.66% 16.70% 17.56% - 21.54% -
Total Cost 62,280 57,125 55,529 55,736 59,268 67,240 65,850 -3.65%
-
Net Worth 55,162 54,761 57,133 56,376 54,964 51,003 56,047 -1.05%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 1,394 1,861 - - - 3,203 -
Div Payout % - 26.57% 30.59% - - - 136.36% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 55,162 54,761 57,133 56,376 54,964 51,003 56,047 -1.05%
NOSH 79,622 79,699 79,772 79,910 80,122 79,931 80,090 -0.39%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 2.04% 7.44% 9.34% 11.02% 11.55% -2.13% 3.30% -
ROE 3.06% 9.59% 10.65% 12.62% 14.23% -2.14% 4.19% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 79.85 77.44 76.78 78.39 83.63 82.37 85.02 -4.10%
EPS 2.12 6.59 7.63 8.90 9.76 -1.37 2.93 -19.45%
DPS 0.00 1.75 2.33 0.00 0.00 0.00 4.00 -
NAPS 0.6928 0.6871 0.7162 0.7055 0.686 0.6381 0.6998 -0.66%
Adjusted Per Share Value based on latest NOSH - 80,050
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 39.74 38.58 38.28 39.15 41.88 41.15 42.56 -4.47%
EPS 1.06 3.28 3.80 4.45 4.89 -0.68 1.47 -19.63%
DPS 0.00 0.87 1.16 0.00 0.00 0.00 2.00 -
NAPS 0.3448 0.3423 0.3571 0.3524 0.3435 0.3188 0.3503 -1.05%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.43 0.43 0.45 0.41 0.39 0.39 0.57 -
P/RPS 0.54 0.56 0.59 0.52 0.47 0.47 0.67 -13.42%
P/EPS 20.28 6.53 5.90 4.61 4.00 -28.55 19.43 2.90%
EY 4.93 15.32 16.95 21.71 25.03 -3.50 5.15 -2.87%
DY 0.00 4.07 5.19 0.00 0.00 0.00 7.02 -
P/NAPS 0.62 0.63 0.63 0.58 0.57 0.61 0.81 -16.36%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 30/06/10 25/03/10 22/12/09 27/08/09 29/06/09 23/03/09 -
Price 0.43 0.42 0.45 0.47 0.37 0.40 0.57 -
P/RPS 0.54 0.54 0.59 0.60 0.44 0.49 0.67 -13.42%
P/EPS 20.28 6.38 5.90 5.28 3.79 -29.28 19.43 2.90%
EY 4.93 15.68 16.95 18.94 26.38 -3.42 5.15 -2.87%
DY 0.00 4.17 5.19 0.00 0.00 0.00 7.02 -
P/NAPS 0.62 0.61 0.63 0.67 0.54 0.63 0.81 -16.36%

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