[SUPERLN] QoQ TTM Result on 31-Jan-2011 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
28-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- -24.52%
YoY- 1.0%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 63,987 66,421 65,718 63,506 62,617 60,862 61,719 2.42%
PBT 369 709 914 1,862 2,512 3,958 5,768 -83.92%
Tax 17 -144 -249 -711 -852 -974 -1,174 -
NP 386 565 665 1,151 1,660 2,984 4,594 -80.72%
-
NP to SH 1,141 1,241 1,329 1,810 2,398 3,717 5,250 -63.75%
-
Tax Rate -4.61% 20.31% 27.24% 38.18% 33.92% 24.61% 20.35% -
Total Cost 63,601 65,856 65,053 62,355 60,957 57,878 57,125 7.40%
-
Net Worth 55,536 54,998 54,410 0 54,768 55,162 54,456 1.31%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 950 950 950 - 1,397 2,798 2,798 -51.23%
Div Payout % 83.30% 76.58% 71.51% - 58.27% 75.28% 53.30% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 55,536 54,998 54,410 0 54,768 55,162 54,456 1.31%
NOSH 79,565 79,523 79,200 101,951 78,611 79,622 79,255 0.25%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 0.60% 0.85% 1.01% 1.81% 2.65% 4.90% 7.44% -
ROE 2.05% 2.26% 2.44% 0.00% 4.38% 6.74% 9.64% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 80.42 83.52 82.98 62.29 79.65 76.44 77.87 2.16%
EPS 1.43 1.56 1.68 1.78 3.05 4.67 6.62 -63.89%
DPS 1.19 1.20 1.20 0.00 1.75 3.50 3.50 -51.19%
NAPS 0.698 0.6916 0.687 0.00 0.6967 0.6928 0.6871 1.05%
Adjusted Per Share Value based on latest NOSH - 101,951
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 39.99 41.51 41.07 39.69 39.14 38.04 38.57 2.43%
EPS 0.71 0.78 0.83 1.13 1.50 2.32 3.28 -63.84%
DPS 0.59 0.59 0.59 0.00 0.87 1.75 1.75 -51.46%
NAPS 0.3471 0.3437 0.3401 0.00 0.3423 0.3448 0.3404 1.30%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.35 0.38 0.42 0.38 0.44 0.43 0.43 -
P/RPS 0.44 0.45 0.51 0.61 0.55 0.56 0.55 -13.78%
P/EPS 24.41 24.35 25.03 21.40 14.42 9.21 6.49 141.26%
EY 4.10 4.11 4.00 4.67 6.93 10.86 15.41 -58.53%
DY 3.41 3.15 2.86 0.00 3.98 8.14 8.14 -43.92%
P/NAPS 0.50 0.55 0.61 0.00 0.63 0.62 0.63 -14.24%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 12/12/11 23/09/11 27/06/11 28/03/11 22/12/10 29/09/10 30/06/10 -
Price 0.38 0.34 0.42 0.37 0.36 0.43 0.42 -
P/RPS 0.47 0.41 0.51 0.59 0.45 0.56 0.54 -8.81%
P/EPS 26.50 21.79 25.03 20.84 11.80 9.21 6.34 158.80%
EY 3.77 4.59 4.00 4.80 8.47 10.86 15.77 -61.38%
DY 3.14 3.52 2.86 0.00 4.86 8.14 8.33 -47.72%
P/NAPS 0.54 0.49 0.61 0.00 0.52 0.62 0.61 -7.78%

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