[SUPERLN] QoQ TTM Result on 30-Apr-2012 [#4]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -199.47%
YoY- -142.21%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 63,073 61,274 60,769 61,166 61,885 63,987 66,421 -3.37%
PBT 1,421 -309 -391 -1,944 -400 369 709 58.62%
Tax -428 -117 -373 -117 131 17 -144 106.04%
NP 993 -426 -764 -2,061 -269 386 565 45.38%
-
NP to SH 2,143 892 723 -561 564 1,141 1,241 43.69%
-
Tax Rate 30.12% - - - - -4.61% 20.31% -
Total Cost 62,080 61,700 61,533 63,227 62,154 63,601 65,856 -3.84%
-
Net Worth 53,885 53,621 53,237 52,822 54,401 55,536 54,998 -1.34%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - 950 950 950 -
Div Payout % - - - - 168.51% 83.30% 76.58% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 53,885 53,621 53,237 52,822 54,401 55,536 54,998 -1.34%
NOSH 78,561 78,222 78,164 78,547 79,499 79,565 79,523 -0.80%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 1.57% -0.70% -1.26% -3.37% -0.43% 0.60% 0.85% -
ROE 3.98% 1.66% 1.36% -1.06% 1.04% 2.05% 2.26% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 80.29 78.33 77.75 77.87 77.84 80.42 83.52 -2.58%
EPS 2.73 1.14 0.92 -0.71 0.71 1.43 1.56 44.97%
DPS 0.00 0.00 0.00 0.00 1.20 1.19 1.20 -
NAPS 0.6859 0.6855 0.6811 0.6725 0.6843 0.698 0.6916 -0.54%
Adjusted Per Share Value based on latest NOSH - 78,547
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 39.74 38.60 38.29 38.54 38.99 40.31 41.85 -3.37%
EPS 1.35 0.56 0.46 -0.35 0.36 0.72 0.78 43.91%
DPS 0.00 0.00 0.00 0.00 0.60 0.60 0.60 -
NAPS 0.3395 0.3378 0.3354 0.3328 0.3427 0.3499 0.3465 -1.34%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.38 0.44 0.39 0.42 0.41 0.35 0.38 -
P/RPS 0.47 0.56 0.50 0.54 0.53 0.44 0.45 2.92%
P/EPS 13.93 38.58 42.16 -58.81 57.79 24.41 24.35 -30.97%
EY 7.18 2.59 2.37 -1.70 1.73 4.10 4.11 44.80%
DY 0.00 0.00 0.00 0.00 2.93 3.41 3.15 -
P/NAPS 0.55 0.64 0.57 0.62 0.60 0.50 0.55 0.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 15/03/13 11/12/12 21/09/12 29/06/12 23/03/12 12/12/11 23/09/11 -
Price 0.38 0.27 0.36 0.39 0.42 0.38 0.34 -
P/RPS 0.47 0.34 0.46 0.50 0.54 0.47 0.41 9.48%
P/EPS 13.93 23.68 38.92 -54.60 59.20 26.50 21.79 -25.68%
EY 7.18 4.22 2.57 -1.83 1.69 3.77 4.59 34.57%
DY 0.00 0.00 0.00 0.00 2.86 3.14 3.52 -
P/NAPS 0.55 0.39 0.53 0.58 0.61 0.54 0.49 7.96%

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