[SUPERLN] QoQ TTM Result on 31-Jan-2012 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
23-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -50.57%
YoY- -68.84%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 61,274 60,769 61,166 61,885 63,987 66,421 65,718 -4.54%
PBT -309 -391 -1,944 -400 369 709 914 -
Tax -117 -373 -117 131 17 -144 -249 -39.42%
NP -426 -764 -2,061 -269 386 565 665 -
-
NP to SH 892 723 -561 564 1,141 1,241 1,329 -23.24%
-
Tax Rate - - - - -4.61% 20.31% 27.24% -
Total Cost 61,700 61,533 63,227 62,154 63,601 65,856 65,053 -3.45%
-
Net Worth 53,621 53,237 52,822 54,401 55,536 54,998 54,410 -0.96%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - 950 950 950 950 -
Div Payout % - - - 168.51% 83.30% 76.58% 71.51% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 53,621 53,237 52,822 54,401 55,536 54,998 54,410 -0.96%
NOSH 78,222 78,164 78,547 79,499 79,565 79,523 79,200 -0.82%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin -0.70% -1.26% -3.37% -0.43% 0.60% 0.85% 1.01% -
ROE 1.66% 1.36% -1.06% 1.04% 2.05% 2.26% 2.44% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 78.33 77.75 77.87 77.84 80.42 83.52 82.98 -3.75%
EPS 1.14 0.92 -0.71 0.71 1.43 1.56 1.68 -22.68%
DPS 0.00 0.00 0.00 1.20 1.19 1.20 1.20 -
NAPS 0.6855 0.6811 0.6725 0.6843 0.698 0.6916 0.687 -0.14%
Adjusted Per Share Value based on latest NOSH - 79,499
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 38.30 37.98 38.23 38.68 39.99 41.51 41.07 -4.52%
EPS 0.56 0.45 -0.35 0.35 0.71 0.78 0.83 -22.98%
DPS 0.00 0.00 0.00 0.59 0.59 0.59 0.59 -
NAPS 0.3351 0.3327 0.3301 0.34 0.3471 0.3437 0.3401 -0.97%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.44 0.39 0.42 0.41 0.35 0.38 0.42 -
P/RPS 0.56 0.50 0.54 0.53 0.44 0.45 0.51 6.40%
P/EPS 38.58 42.16 -58.81 57.79 24.41 24.35 25.03 33.25%
EY 2.59 2.37 -1.70 1.73 4.10 4.11 4.00 -25.05%
DY 0.00 0.00 0.00 2.93 3.41 3.15 2.86 -
P/NAPS 0.64 0.57 0.62 0.60 0.50 0.55 0.61 3.23%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 11/12/12 21/09/12 29/06/12 23/03/12 12/12/11 23/09/11 27/06/11 -
Price 0.27 0.36 0.39 0.42 0.38 0.34 0.42 -
P/RPS 0.34 0.46 0.50 0.54 0.47 0.41 0.51 -23.59%
P/EPS 23.68 38.92 -54.60 59.20 26.50 21.79 25.03 -3.61%
EY 4.22 2.57 -1.83 1.69 3.77 4.59 4.00 3.61%
DY 0.00 0.00 0.00 2.86 3.14 3.52 2.86 -
P/NAPS 0.39 0.53 0.58 0.61 0.54 0.49 0.61 -25.68%

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