[SUPERLN] QoQ TTM Result on 31-Jan-2009 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
23-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -43.0%
YoY- -68.3%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 58,236 61,623 65,836 68,341 75,321 73,298 66,985 -8.88%
PBT 27 -651 -1,050 4,822 8,279 9,453 9,643 -97.99%
Tax -566 -264 -195 -935 -1,277 -1,549 -1,632 -50.54%
NP -539 -915 -1,245 3,887 7,002 7,904 8,011 -
-
NP to SH -152 -657 -1,008 3,966 6,958 7,904 8,011 -
-
Tax Rate 2,096.30% - - 19.39% 15.42% 16.39% 16.92% -
Total Cost 58,775 62,538 67,081 64,454 68,319 65,394 58,974 -0.22%
-
Net Worth 56,475 54,964 53,009 56,103 57,284 56,268 54,618 2.24%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 1,400 2,405 2,405 2,405 1,998 1,998 1,998 -21.05%
Div Payout % 0.00% 0.00% 0.00% 60.64% 28.72% 25.28% 24.94% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 56,475 54,964 53,009 56,103 57,284 56,268 54,618 2.24%
NOSH 80,050 80,122 80,086 80,170 80,072 80,200 80,109 -0.04%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin -0.93% -1.48% -1.89% 5.69% 9.30% 10.78% 11.96% -
ROE -0.27% -1.20% -1.90% 7.07% 12.15% 14.05% 14.67% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 72.75 76.91 82.21 85.24 94.07 91.39 83.62 -8.84%
EPS -0.19 -0.82 -1.26 4.95 8.69 9.86 10.00 -
DPS 1.75 3.00 3.00 3.00 2.50 2.50 2.50 -21.11%
NAPS 0.7055 0.686 0.6619 0.6998 0.7154 0.7016 0.6818 2.29%
Adjusted Per Share Value based on latest NOSH - 80,170
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 36.69 38.82 41.48 43.06 47.45 46.18 42.20 -8.88%
EPS -0.10 -0.41 -0.64 2.50 4.38 4.98 5.05 -
DPS 0.88 1.52 1.52 1.52 1.26 1.26 1.26 -21.23%
NAPS 0.3558 0.3463 0.334 0.3535 0.3609 0.3545 0.3441 2.24%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.41 0.39 0.39 0.57 0.69 0.78 0.78 -
P/RPS 0.56 0.51 0.47 0.67 0.73 0.85 0.93 -28.62%
P/EPS -215.92 -47.56 -30.99 11.52 7.94 7.91 7.80 -
EY -0.46 -2.10 -3.23 8.68 12.59 12.64 12.82 -
DY 4.27 7.69 7.69 5.26 3.62 3.21 3.21 20.88%
P/NAPS 0.58 0.57 0.59 0.81 0.96 1.11 1.14 -36.19%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 22/12/09 27/08/09 29/06/09 23/03/09 19/12/08 26/08/08 23/06/08 -
Price 0.47 0.37 0.40 0.57 0.49 0.96 0.78 -
P/RPS 0.65 0.48 0.49 0.67 0.52 1.05 0.93 -21.19%
P/EPS -247.52 -45.12 -31.78 11.52 5.64 9.74 7.80 -
EY -0.40 -2.22 -3.15 8.68 17.73 10.27 12.82 -
DY 3.72 8.11 7.50 5.26 5.10 2.60 3.21 10.29%
P/NAPS 0.67 0.54 0.60 0.81 0.68 1.37 1.14 -29.76%

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