[SUPERLN] QoQ Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
20-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- -6.15%
YoY- 77.6%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 68,832 61,787 59,993 60,832 63,508 59,959 61,061 8.33%
PBT 6,140 7,472 8,290 9,472 11,320 3,629 4,556 22.07%
Tax -1,660 -1,621 -1,944 -2,478 -3,868 372 -602 97.00%
NP 4,480 5,851 6,346 6,994 7,452 4,001 3,953 8.72%
-
NP to SH 4,480 5,851 6,346 6,994 7,452 4,098 4,082 6.41%
-
Tax Rate 27.04% 21.69% 23.45% 26.16% 34.17% -10.25% 13.21% -
Total Cost 64,352 55,936 53,646 53,838 56,056 55,958 57,108 8.31%
-
Net Worth 60,130 59,211 59,212 59,321 57,753 55,184 53,851 7.65%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 6,354 996 1,331 1,996 5,596 - - -
Div Payout % 141.84% 17.03% 20.97% 28.54% 75.11% - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 60,130 59,211 59,212 59,321 57,753 55,184 53,851 7.65%
NOSH 79,432 79,713 79,865 79,840 79,957 78,959 78,512 0.78%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 6.51% 9.47% 10.58% 11.50% 11.73% 6.67% 6.47% -
ROE 7.45% 9.88% 10.72% 11.79% 12.90% 7.43% 7.58% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 86.65 77.51 75.12 76.19 79.43 75.94 77.77 7.49%
EPS 5.64 7.34 7.95 8.76 9.32 5.19 5.20 5.58%
DPS 8.00 1.25 1.67 2.50 7.00 0.00 0.00 -
NAPS 0.757 0.7428 0.7414 0.743 0.7223 0.6989 0.6859 6.81%
Adjusted Per Share Value based on latest NOSH - 79,756
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 43.37 38.93 37.80 38.33 40.01 37.78 38.47 8.34%
EPS 2.82 3.69 4.00 4.41 4.69 2.58 2.57 6.40%
DPS 4.00 0.63 0.84 1.26 3.53 0.00 0.00 -
NAPS 0.3788 0.373 0.373 0.3737 0.3639 0.3477 0.3393 7.63%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.67 0.64 0.58 0.48 0.365 0.35 0.38 -
P/RPS 0.77 0.83 0.77 0.63 0.46 0.46 0.49 35.27%
P/EPS 11.88 8.72 7.30 5.48 3.92 6.74 7.31 38.35%
EY 8.42 11.47 13.70 18.25 25.53 14.83 13.68 -27.70%
DY 11.94 1.95 2.87 5.21 19.18 0.00 0.00 -
P/NAPS 0.89 0.86 0.78 0.65 0.51 0.50 0.55 37.95%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 18/09/14 26/06/14 20/03/14 20/12/13 18/09/13 28/06/13 15/03/13 -
Price 0.68 0.68 0.70 0.47 0.38 0.345 0.38 -
P/RPS 0.78 0.88 0.93 0.62 0.48 0.45 0.49 36.44%
P/EPS 12.06 9.26 8.81 5.37 4.08 6.65 7.31 39.74%
EY 8.29 10.79 11.35 18.64 24.53 15.04 13.68 -28.45%
DY 11.76 1.84 2.38 5.32 18.42 0.00 0.00 -
P/NAPS 0.90 0.92 0.94 0.63 0.53 0.49 0.55 38.98%

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