[SUPERLN] QoQ TTM Result on 31-Jan-2010 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 1278.95%
YoY- -54.82%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 62,617 60,862 61,719 60,700 58,236 61,623 65,836 -3.27%
PBT 2,512 3,958 5,768 2,076 27 -651 -1,050 -
Tax -852 -974 -1,174 -717 -566 -264 -195 166.54%
NP 1,660 2,984 4,594 1,359 -539 -915 -1,245 -
-
NP to SH 2,398 3,717 5,250 1,792 -152 -657 -1,008 -
-
Tax Rate 33.92% 24.61% 20.35% 34.54% 2,096.30% - - -
Total Cost 60,957 57,878 57,125 59,341 58,775 62,538 67,081 -6.16%
-
Net Worth 54,768 55,162 54,456 57,182 56,475 54,964 53,009 2.19%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 1,397 2,798 2,798 2,798 1,400 2,405 2,405 -30.31%
Div Payout % 58.27% 75.28% 53.30% 156.14% 0.00% 0.00% 0.00% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 54,768 55,162 54,456 57,182 56,475 54,964 53,009 2.19%
NOSH 78,611 79,622 79,255 79,841 80,050 80,122 80,086 -1.22%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 2.65% 4.90% 7.44% 2.24% -0.93% -1.48% -1.89% -
ROE 4.38% 6.74% 9.64% 3.13% -0.27% -1.20% -1.90% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 79.65 76.44 77.87 76.03 72.75 76.91 82.21 -2.08%
EPS 3.05 4.67 6.62 2.24 -0.19 -0.82 -1.26 -
DPS 1.75 3.50 3.50 3.50 1.75 3.00 3.00 -30.11%
NAPS 0.6967 0.6928 0.6871 0.7162 0.7055 0.686 0.6619 3.46%
Adjusted Per Share Value based on latest NOSH - 79,841
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 39.45 38.34 38.88 38.24 36.69 38.82 41.48 -3.28%
EPS 1.51 2.34 3.31 1.13 -0.10 -0.41 -0.64 -
DPS 0.88 1.76 1.76 1.76 0.88 1.52 1.52 -30.46%
NAPS 0.3451 0.3475 0.3431 0.3603 0.3558 0.3463 0.334 2.19%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.44 0.43 0.43 0.45 0.41 0.39 0.39 -
P/RPS 0.55 0.56 0.55 0.59 0.56 0.51 0.47 11.01%
P/EPS 14.42 9.21 6.49 20.05 -215.92 -47.56 -30.99 -
EY 6.93 10.86 15.41 4.99 -0.46 -2.10 -3.23 -
DY 3.98 8.14 8.14 7.78 4.27 7.69 7.69 -35.46%
P/NAPS 0.63 0.62 0.63 0.63 0.58 0.57 0.59 4.45%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 22/12/10 29/09/10 30/06/10 25/03/10 22/12/09 27/08/09 29/06/09 -
Price 0.36 0.43 0.42 0.45 0.47 0.37 0.40 -
P/RPS 0.45 0.56 0.54 0.59 0.65 0.48 0.49 -5.50%
P/EPS 11.80 9.21 6.34 20.05 -247.52 -45.12 -31.78 -
EY 8.47 10.86 15.77 4.99 -0.40 -2.22 -3.15 -
DY 4.86 8.14 8.33 7.78 3.72 8.11 7.50 -25.05%
P/NAPS 0.52 0.62 0.61 0.63 0.67 0.54 0.60 -9.07%

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