[SUPERLN] QoQ TTM Result on 31-Jul-2009 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 34.82%
YoY- -108.31%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 61,719 60,700 58,236 61,623 65,836 68,341 75,321 -12.46%
PBT 5,768 2,076 27 -651 -1,050 4,822 8,279 -21.46%
Tax -1,174 -717 -566 -264 -195 -935 -1,277 -5.46%
NP 4,594 1,359 -539 -915 -1,245 3,887 7,002 -24.55%
-
NP to SH 5,250 1,792 -152 -657 -1,008 3,966 6,958 -17.16%
-
Tax Rate 20.35% 34.54% 2,096.30% - - 19.39% 15.42% -
Total Cost 57,125 59,341 58,775 62,538 67,081 64,454 68,319 -11.27%
-
Net Worth 54,456 57,182 56,475 54,964 53,009 56,103 57,284 -3.32%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 2,798 2,798 1,400 2,405 2,405 2,405 1,998 25.24%
Div Payout % 53.30% 156.14% 0.00% 0.00% 0.00% 60.64% 28.72% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 54,456 57,182 56,475 54,964 53,009 56,103 57,284 -3.32%
NOSH 79,255 79,841 80,050 80,122 80,086 80,170 80,072 -0.68%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 7.44% 2.24% -0.93% -1.48% -1.89% 5.69% 9.30% -
ROE 9.64% 3.13% -0.27% -1.20% -1.90% 7.07% 12.15% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 77.87 76.03 72.75 76.91 82.21 85.24 94.07 -11.86%
EPS 6.62 2.24 -0.19 -0.82 -1.26 4.95 8.69 -16.63%
DPS 3.50 3.50 1.75 3.00 3.00 3.00 2.50 25.22%
NAPS 0.6871 0.7162 0.7055 0.686 0.6619 0.6998 0.7154 -2.66%
Adjusted Per Share Value based on latest NOSH - 80,122
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 38.88 38.24 36.69 38.82 41.48 43.06 47.45 -12.46%
EPS 3.31 1.13 -0.10 -0.41 -0.64 2.50 4.38 -17.07%
DPS 1.76 1.76 0.88 1.52 1.52 1.52 1.26 25.03%
NAPS 0.3431 0.3603 0.3558 0.3463 0.334 0.3535 0.3609 -3.32%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.43 0.45 0.41 0.39 0.39 0.57 0.69 -
P/RPS 0.55 0.59 0.56 0.51 0.47 0.67 0.73 -17.24%
P/EPS 6.49 20.05 -215.92 -47.56 -30.99 11.52 7.94 -12.61%
EY 15.41 4.99 -0.46 -2.10 -3.23 8.68 12.59 14.46%
DY 8.14 7.78 4.27 7.69 7.69 5.26 3.62 71.89%
P/NAPS 0.63 0.63 0.58 0.57 0.59 0.81 0.96 -24.54%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 25/03/10 22/12/09 27/08/09 29/06/09 23/03/09 19/12/08 -
Price 0.42 0.45 0.47 0.37 0.40 0.57 0.49 -
P/RPS 0.54 0.59 0.65 0.48 0.49 0.67 0.52 2.55%
P/EPS 6.34 20.05 -247.52 -45.12 -31.78 11.52 5.64 8.13%
EY 15.77 4.99 -0.40 -2.22 -3.15 8.68 17.73 -7.53%
DY 8.33 7.78 3.72 8.11 7.50 5.26 5.10 38.81%
P/NAPS 0.61 0.63 0.67 0.54 0.60 0.81 0.68 -7.00%

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