[SUPERLN] QoQ Cumulative Quarter Result on 31-Jan-2012 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
23-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -30.69%
YoY- -68.03%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 30,594 16,200 61,157 43,889 30,486 16,597 65,717 -39.79%
PBT 1,976 1,884 -1,944 52 342 331 914 66.80%
Tax -104 -363 -117 -141 -104 -107 -249 -43.97%
NP 1,872 1,521 -2,061 -89 238 224 665 98.74%
-
NP to SH 1,969 1,618 -561 359 518 334 1,329 29.80%
-
Tax Rate 5.26% 19.27% - 271.15% 30.41% 32.33% 27.24% -
Total Cost 28,722 14,679 63,218 43,978 30,248 16,373 65,052 -41.87%
-
Net Worth 53,561 53,237 53,136 53,405 54,782 54,998 54,628 -1.30%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - 936 941 - 2,345 -
Div Payout % - - - 260.87% 181.82% - 176.51% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 53,561 53,237 53,136 53,405 54,782 54,998 54,628 -1.30%
NOSH 78,134 78,164 79,014 78,043 78,484 79,523 79,518 -1.15%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 6.12% 9.39% -3.37% -0.20% 0.78% 1.35% 1.01% -
ROE 3.68% 3.04% -1.06% 0.67% 0.95% 0.61% 2.43% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 39.16 20.73 77.40 56.24 38.84 20.87 82.64 -39.08%
EPS 2.52 2.07 -0.71 0.46 0.66 0.42 1.67 31.39%
DPS 0.00 0.00 0.00 1.20 1.20 0.00 2.95 -
NAPS 0.6855 0.6811 0.6725 0.6843 0.698 0.6916 0.687 -0.14%
Adjusted Per Share Value based on latest NOSH - 79,499
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 19.27 10.21 38.53 27.65 19.21 10.46 41.40 -39.80%
EPS 1.24 1.02 -0.35 0.23 0.33 0.21 0.84 29.49%
DPS 0.00 0.00 0.00 0.59 0.59 0.00 1.48 -
NAPS 0.3374 0.3354 0.3348 0.3365 0.3451 0.3465 0.3442 -1.31%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.44 0.39 0.42 0.41 0.35 0.38 0.42 -
P/RPS 1.12 1.88 0.54 0.73 0.90 1.82 0.51 68.55%
P/EPS 17.46 18.84 -59.15 89.13 53.03 90.48 25.13 -21.46%
EY 5.73 5.31 -1.69 1.12 1.89 1.11 3.98 27.36%
DY 0.00 0.00 0.00 2.93 3.43 0.00 7.02 -
P/NAPS 0.64 0.57 0.62 0.60 0.50 0.55 0.61 3.23%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 11/12/12 21/09/12 29/06/12 23/03/12 12/12/11 23/09/11 27/06/11 -
Price 0.27 0.36 0.39 0.42 0.38 0.34 0.42 -
P/RPS 0.69 1.74 0.50 0.75 0.98 1.63 0.51 22.21%
P/EPS 10.71 17.39 -54.93 91.30 57.58 80.95 25.13 -43.22%
EY 9.33 5.75 -1.82 1.10 1.74 1.24 3.98 76.01%
DY 0.00 0.00 0.00 2.86 3.16 0.00 7.02 -
P/NAPS 0.39 0.53 0.58 0.61 0.54 0.49 0.61 -25.68%

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