[SUPERLN] QoQ TTM Result on 31-Jan-2013 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
15-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 140.25%
YoY- 279.96%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 59,781 59,636 59,959 63,073 61,274 60,769 61,166 -1.51%
PBT 6,389 4,575 3,629 1,421 -309 -391 -1,944 -
Tax -763 -232 372 -428 -117 -373 -117 247.86%
NP 5,626 4,343 4,001 993 -426 -764 -2,061 -
-
NP to SH 5,626 4,343 4,098 2,143 892 723 -561 -
-
Tax Rate 11.94% 5.07% -10.25% 30.12% - - - -
Total Cost 54,155 55,293 55,958 62,080 61,700 61,533 63,227 -9.78%
-
Net Worth 59,258 57,753 55,271 53,885 53,621 53,237 52,822 7.94%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 2,396 1,399 - - - - - -
Div Payout % 42.59% 32.22% - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 59,258 57,753 55,271 53,885 53,621 53,237 52,822 7.94%
NOSH 79,756 79,957 79,083 78,561 78,222 78,164 78,547 1.02%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 9.41% 7.28% 6.67% 1.57% -0.70% -1.26% -3.37% -
ROE 9.49% 7.52% 7.41% 3.98% 1.66% 1.36% -1.06% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 74.95 74.59 75.82 80.29 78.33 77.75 77.87 -2.50%
EPS 7.05 5.43 5.18 2.73 1.14 0.92 -0.71 -
DPS 3.00 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.743 0.7223 0.6989 0.6859 0.6855 0.6811 0.6725 6.85%
Adjusted Per Share Value based on latest NOSH - 78,561
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 37.36 37.27 37.47 39.42 38.30 37.98 38.23 -1.51%
EPS 3.52 2.71 2.56 1.34 0.56 0.45 -0.35 -
DPS 1.50 0.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3704 0.361 0.3454 0.3368 0.3351 0.3327 0.3301 7.95%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.48 0.365 0.35 0.38 0.44 0.39 0.42 -
P/RPS 0.64 0.49 0.46 0.47 0.56 0.50 0.54 11.95%
P/EPS 6.80 6.72 6.75 13.93 38.58 42.16 -58.81 -
EY 14.70 14.88 14.81 7.18 2.59 2.37 -1.70 -
DY 6.25 4.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.51 0.50 0.55 0.64 0.57 0.62 3.19%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 20/12/13 18/09/13 28/06/13 15/03/13 11/12/12 21/09/12 29/06/12 -
Price 0.47 0.38 0.345 0.38 0.27 0.36 0.39 -
P/RPS 0.63 0.51 0.46 0.47 0.34 0.46 0.50 16.60%
P/EPS 6.66 7.00 6.66 13.93 23.68 38.92 -54.60 -
EY 15.01 14.29 15.02 7.18 4.22 2.57 -1.83 -
DY 6.38 4.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.49 0.55 0.39 0.53 0.58 5.65%

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