[SUPERLN] QoQ TTM Result on 31-Oct-2007 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 19.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 73,298 66,985 67,439 65,157 49,225 34,574 16,850 166.71%
PBT 9,453 9,643 14,105 13,500 11,207 9,070 1,932 188.48%
Tax -1,549 -1,632 -1,595 -1,169 -919 -493 -57 805.71%
NP 7,904 8,011 12,510 12,331 10,288 8,577 1,875 161.18%
-
NP to SH 7,904 8,011 12,510 12,331 10,288 8,577 1,875 161.18%
-
Tax Rate 16.39% 16.92% 11.31% 8.66% 8.20% 5.44% 2.95% -
Total Cost 65,394 58,974 54,929 52,826 38,937 25,997 14,975 167.40%
-
Net Worth 56,268 54,618 52,293 52,589 50,434 37,403 39,936 25.70%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 1,998 1,998 1,998 - - - - -
Div Payout % 25.28% 24.94% 15.97% - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 56,268 54,618 52,293 52,589 50,434 37,403 39,936 25.70%
NOSH 80,200 80,109 79,922 80,117 79,953 61,317 67,689 11.98%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 10.78% 11.96% 18.55% 18.93% 20.90% 24.81% 11.13% -
ROE 14.05% 14.67% 23.92% 23.45% 20.40% 22.93% 4.69% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 91.39 83.62 84.38 81.33 61.57 56.39 24.89 138.19%
EPS 9.86 10.00 15.65 15.39 12.87 13.99 2.77 133.31%
DPS 2.50 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.7016 0.6818 0.6543 0.6564 0.6308 0.61 0.59 12.25%
Adjusted Per Share Value based on latest NOSH - 80,117
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 45.81 41.87 42.15 40.72 30.77 21.61 10.53 166.73%
EPS 4.94 5.01 7.82 7.71 6.43 5.36 1.17 161.46%
DPS 1.25 1.25 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.3517 0.3414 0.3268 0.3287 0.3152 0.2338 0.2496 25.71%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 - -
Price 0.78 0.78 0.87 0.91 0.95 0.79 0.00 -
P/RPS 0.85 0.93 1.03 1.12 1.54 1.40 0.00 -
P/EPS 7.91 7.80 5.56 5.91 7.38 5.65 0.00 -
EY 12.64 12.82 17.99 16.91 13.54 17.71 0.00 -
DY 3.21 3.21 2.87 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.14 1.33 1.39 1.51 1.30 0.00 -
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/08/08 23/06/08 28/03/08 19/12/07 - - - -
Price 0.96 0.78 0.78 0.89 0.00 0.00 0.00 -
P/RPS 1.05 0.93 0.92 1.09 0.00 0.00 0.00 -
P/EPS 9.74 7.80 4.98 5.78 0.00 0.00 0.00 -
EY 10.27 12.82 20.07 17.29 0.00 0.00 0.00 -
DY 2.60 3.21 3.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.14 1.19 1.36 0.00 0.00 0.00 -

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