[SUPERLN] QoQ Annualized Quarter Result on 31-Oct-2012 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
11-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- -39.15%
YoY- 280.12%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 63,508 59,959 61,061 61,188 64,800 61,157 58,518 5.61%
PBT 11,320 3,629 4,556 3,952 7,536 -1,944 69 2906.17%
Tax -3,868 372 -602 -208 -1,452 -117 -187 654.91%
NP 7,452 4,001 3,953 3,744 6,084 -2,061 -118 -
-
NP to SH 7,452 4,098 4,082 3,938 6,472 -561 478 525.11%
-
Tax Rate 34.17% -10.25% 13.21% 5.26% 19.27% - 271.01% -
Total Cost 56,056 55,958 57,108 57,444 58,716 63,218 58,637 -2.95%
-
Net Worth 57,753 55,184 53,851 53,561 53,237 53,136 53,405 5.36%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 5,596 - - - - - 1,248 172.16%
Div Payout % 75.11% - - - - - 260.87% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 57,753 55,184 53,851 53,561 53,237 53,136 53,405 5.36%
NOSH 79,957 78,959 78,512 78,134 78,164 79,014 78,043 1.62%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 11.73% 6.67% 6.47% 6.12% 9.39% -3.37% -0.20% -
ROE 12.90% 7.43% 7.58% 7.35% 12.16% -1.06% 0.90% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 79.43 75.94 77.77 78.31 82.90 77.40 74.98 3.92%
EPS 9.32 5.19 5.20 5.04 8.28 -0.71 0.61 516.75%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 1.60 167.73%
NAPS 0.7223 0.6989 0.6859 0.6855 0.6811 0.6725 0.6843 3.67%
Adjusted Per Share Value based on latest NOSH - 78,222
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 40.01 37.78 38.47 38.55 40.83 38.53 36.87 5.60%
EPS 4.69 2.58 2.57 2.48 4.08 -0.35 0.30 526.27%
DPS 3.53 0.00 0.00 0.00 0.00 0.00 0.79 171.53%
NAPS 0.3639 0.3477 0.3393 0.3374 0.3354 0.3348 0.3365 5.36%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.365 0.35 0.38 0.44 0.39 0.42 0.41 -
P/RPS 0.46 0.46 0.49 0.56 0.47 0.54 0.55 -11.24%
P/EPS 3.92 6.74 7.31 8.73 4.71 -59.15 66.85 -84.93%
EY 25.53 14.83 13.68 11.45 21.23 -1.69 1.50 562.81%
DY 19.18 0.00 0.00 0.00 0.00 0.00 3.90 189.47%
P/NAPS 0.51 0.50 0.55 0.64 0.57 0.62 0.60 -10.27%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 18/09/13 28/06/13 15/03/13 11/12/12 21/09/12 29/06/12 23/03/12 -
Price 0.38 0.345 0.38 0.27 0.36 0.39 0.42 -
P/RPS 0.48 0.45 0.49 0.34 0.43 0.50 0.56 -9.77%
P/EPS 4.08 6.65 7.31 5.36 4.35 -54.93 68.48 -84.77%
EY 24.53 15.04 13.68 18.67 23.00 -1.82 1.46 557.11%
DY 18.42 0.00 0.00 0.00 0.00 0.00 3.81 186.19%
P/NAPS 0.53 0.49 0.55 0.39 0.53 0.58 0.61 -8.95%

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