[SUPERLN] QoQ Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
18-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -54.54%
YoY- 15.14%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 61,787 44,995 30,416 15,877 59,959 45,796 30,594 59.98%
PBT 7,472 6,218 4,736 2,830 3,629 3,417 1,976 143.30%
Tax -1,621 -1,458 -1,239 -967 372 -452 -104 527.12%
NP 5,851 4,760 3,497 1,863 4,001 2,965 1,872 114.21%
-
NP to SH 5,851 4,760 3,497 1,863 4,098 3,062 1,969 107.10%
-
Tax Rate 21.69% 23.45% 26.16% 34.17% -10.25% 13.23% 5.26% -
Total Cost 55,936 40,235 26,919 14,014 55,958 42,831 28,722 56.14%
-
Net Worth 59,211 59,212 59,321 57,753 55,184 53,851 53,561 6.93%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 996 998 998 1,399 - - - -
Div Payout % 17.03% 20.97% 28.54% 75.11% - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 59,211 59,212 59,321 57,753 55,184 53,851 53,561 6.93%
NOSH 79,713 79,865 79,840 79,957 78,959 78,512 78,134 1.34%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 9.47% 10.58% 11.50% 11.73% 6.67% 6.47% 6.12% -
ROE 9.88% 8.04% 5.90% 3.23% 7.43% 5.69% 3.68% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 77.51 56.34 38.10 19.86 75.94 58.33 39.16 57.84%
EPS 7.34 5.96 4.38 2.33 5.19 3.90 2.52 104.35%
DPS 1.25 1.25 1.25 1.75 0.00 0.00 0.00 -
NAPS 0.7428 0.7414 0.743 0.7223 0.6989 0.6859 0.6855 5.51%
Adjusted Per Share Value based on latest NOSH - 79,957
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 38.93 28.35 19.16 10.00 37.78 28.85 19.27 60.01%
EPS 3.69 3.00 2.20 1.17 2.58 1.93 1.24 107.30%
DPS 0.63 0.63 0.63 0.88 0.00 0.00 0.00 -
NAPS 0.373 0.373 0.3737 0.3639 0.3477 0.3393 0.3374 6.93%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.64 0.58 0.48 0.365 0.35 0.38 0.44 -
P/RPS 0.83 1.03 1.26 1.84 0.46 0.65 1.12 -18.15%
P/EPS 8.72 9.73 10.96 15.67 6.74 9.74 17.46 -37.13%
EY 11.47 10.28 9.13 6.38 14.83 10.26 5.73 59.03%
DY 1.95 2.16 2.60 4.79 0.00 0.00 0.00 -
P/NAPS 0.86 0.78 0.65 0.51 0.50 0.55 0.64 21.83%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 20/03/14 20/12/13 18/09/13 28/06/13 15/03/13 11/12/12 -
Price 0.68 0.70 0.47 0.38 0.345 0.38 0.27 -
P/RPS 0.88 1.24 1.23 1.91 0.45 0.65 0.69 17.65%
P/EPS 9.26 11.74 10.73 16.31 6.65 9.74 10.71 -9.26%
EY 10.79 8.51 9.32 6.13 15.04 10.26 9.33 10.20%
DY 1.84 1.79 2.66 4.61 0.00 0.00 0.00 -
P/NAPS 0.92 0.94 0.63 0.53 0.49 0.55 0.39 77.48%

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