[SUPERLN] QoQ TTM Result on 31-Jul-2012 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
21-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 228.88%
YoY- -41.74%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 59,959 63,073 61,274 60,769 61,166 61,885 63,987 -4.24%
PBT 3,629 1,421 -309 -391 -1,944 -400 369 359.66%
Tax 372 -428 -117 -373 -117 131 17 683.81%
NP 4,001 993 -426 -764 -2,061 -269 386 376.07%
-
NP to SH 4,098 2,143 892 723 -561 564 1,141 134.70%
-
Tax Rate -10.25% 30.12% - - - - -4.61% -
Total Cost 55,958 62,080 61,700 61,533 63,227 62,154 63,601 -8.18%
-
Net Worth 55,271 53,885 53,621 53,237 52,822 54,401 55,536 -0.31%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - 950 950 -
Div Payout % - - - - - 168.51% 83.30% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 55,271 53,885 53,621 53,237 52,822 54,401 55,536 -0.31%
NOSH 79,083 78,561 78,222 78,164 78,547 79,499 79,565 -0.40%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 6.67% 1.57% -0.70% -1.26% -3.37% -0.43% 0.60% -
ROE 7.41% 3.98% 1.66% 1.36% -1.06% 1.04% 2.05% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 75.82 80.29 78.33 77.75 77.87 77.84 80.42 -3.85%
EPS 5.18 2.73 1.14 0.92 -0.71 0.71 1.43 136.04%
DPS 0.00 0.00 0.00 0.00 0.00 1.20 1.19 -
NAPS 0.6989 0.6859 0.6855 0.6811 0.6725 0.6843 0.698 0.08%
Adjusted Per Share Value based on latest NOSH - 78,164
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 37.47 39.42 38.30 37.98 38.23 38.68 39.99 -4.25%
EPS 2.56 1.34 0.56 0.45 -0.35 0.35 0.71 135.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.59 0.59 -
NAPS 0.3454 0.3368 0.3351 0.3327 0.3301 0.34 0.3471 -0.32%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.35 0.38 0.44 0.39 0.42 0.41 0.35 -
P/RPS 0.46 0.47 0.56 0.50 0.54 0.53 0.44 3.01%
P/EPS 6.75 13.93 38.58 42.16 -58.81 57.79 24.41 -57.58%
EY 14.81 7.18 2.59 2.37 -1.70 1.73 4.10 135.60%
DY 0.00 0.00 0.00 0.00 0.00 2.93 3.41 -
P/NAPS 0.50 0.55 0.64 0.57 0.62 0.60 0.50 0.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 15/03/13 11/12/12 21/09/12 29/06/12 23/03/12 12/12/11 -
Price 0.345 0.38 0.27 0.36 0.39 0.42 0.38 -
P/RPS 0.46 0.47 0.34 0.46 0.50 0.54 0.47 -1.42%
P/EPS 6.66 13.93 23.68 38.92 -54.60 59.20 26.50 -60.20%
EY 15.02 7.18 4.22 2.57 -1.83 1.69 3.77 151.52%
DY 0.00 0.00 0.00 0.00 0.00 2.86 3.14 -
P/NAPS 0.49 0.55 0.39 0.53 0.58 0.61 0.54 -6.27%

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