[SUPERLN] QoQ Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 279.03%
YoY- 21.88%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 61,720 45,936 31,319 16,751 65,836 51,071 38,919 36.10%
PBT 5,769 5,273 4,143 2,346 -1,209 2,145 3,066 52.58%
Tax -1,174 -984 -692 -412 -195 -462 -321 137.94%
NP 4,595 4,289 3,451 1,934 -1,404 1,683 2,745 41.11%
-
NP to SH 5,250 4,563 3,556 1,955 -1,092 1,762 2,701 55.93%
-
Tax Rate 20.35% 18.66% 16.70% 17.56% - 21.54% 10.47% -
Total Cost 57,125 41,647 27,868 14,817 67,240 49,388 36,174 35.72%
-
Net Worth 54,761 57,133 56,376 54,964 51,003 56,047 58,554 -4.37%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 1,394 1,396 - - - 2,402 - -
Div Payout % 26.57% 30.59% - - - 136.36% - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 54,761 57,133 56,376 54,964 51,003 56,047 58,554 -4.37%
NOSH 79,699 79,772 79,910 80,122 79,931 80,090 81,848 -1.76%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 7.44% 9.34% 11.02% 11.55% -2.13% 3.30% 7.05% -
ROE 9.59% 7.99% 6.31% 3.56% -2.14% 3.14% 4.61% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 77.44 57.58 39.19 20.91 82.37 63.77 47.55 38.54%
EPS 6.59 5.72 4.45 2.44 -1.37 2.20 3.30 58.78%
DPS 1.75 1.75 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.6871 0.7162 0.7055 0.686 0.6381 0.6998 0.7154 -2.66%
Adjusted Per Share Value based on latest NOSH - 80,122
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 38.88 28.94 19.73 10.55 41.48 32.18 24.52 36.09%
EPS 3.31 2.87 2.24 1.23 -0.69 1.11 1.70 56.11%
DPS 0.88 0.88 0.00 0.00 0.00 1.51 0.00 -
NAPS 0.345 0.3599 0.3552 0.3463 0.3213 0.3531 0.3689 -4.37%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.43 0.45 0.41 0.39 0.39 0.57 0.69 -
P/RPS 0.56 0.78 1.05 1.87 0.47 0.89 1.45 -47.05%
P/EPS 6.53 7.87 9.21 15.98 -28.55 25.91 20.91 -54.06%
EY 15.32 12.71 10.85 6.26 -3.50 3.86 4.78 117.84%
DY 4.07 3.89 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.63 0.63 0.58 0.57 0.61 0.81 0.96 -24.54%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 25/03/10 22/12/09 27/08/09 29/06/09 23/03/09 19/12/08 -
Price 0.42 0.45 0.47 0.37 0.40 0.57 0.49 -
P/RPS 0.54 0.78 1.20 1.77 0.49 0.89 1.03 -35.05%
P/EPS 6.38 7.87 10.56 15.16 -29.28 25.91 14.85 -43.15%
EY 15.68 12.71 9.47 6.59 -3.42 3.86 6.73 76.01%
DY 4.17 3.89 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.61 0.63 0.67 0.54 0.63 0.81 0.68 -7.00%

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