[SUPERLN] YoY 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
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 70,429 59,157 63,073 61,885 63,506 60,700 68,341 0.50%
PBT 9,656 6,430 1,421 -400 1,862 2,076 4,822 12.26%
Tax -2,424 -634 -428 131 -711 -717 -935 17.19%
NP 7,232 5,796 993 -269 1,151 1,359 3,887 10.89%
-
NP to SH 7,232 5,796 2,143 564 1,810 1,792 3,966 10.52%
-
Tax Rate 25.10% 9.86% 30.12% - 38.18% 34.54% 19.39% -
Total Cost 63,197 53,361 62,080 62,154 62,355 59,341 64,454 -0.32%
-
Net Worth 63,561 61,555 53,885 54,401 0 57,182 56,103 2.10%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 6,354 2,396 - 950 - 2,798 2,405 17.56%
Div Payout % 87.86% 41.34% - 168.51% - 156.14% 60.64% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 63,561 61,555 53,885 54,401 0 57,182 56,103 2.10%
NOSH 79,432 83,026 78,561 79,499 101,951 79,841 80,170 -0.15%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 10.27% 9.80% 1.57% -0.43% 1.81% 2.24% 5.69% -
ROE 11.38% 9.42% 3.98% 1.04% 0.00% 3.13% 7.07% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 88.67 71.25 80.29 77.84 62.29 76.03 85.24 0.65%
EPS 9.10 6.98 2.73 0.71 1.78 2.24 4.95 10.67%
DPS 8.00 2.89 0.00 1.20 0.00 3.50 3.00 17.75%
NAPS 0.8002 0.7414 0.6859 0.6843 0.00 0.7162 0.6998 2.25%
Adjusted Per Share Value based on latest NOSH - 79,499
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 44.37 37.27 39.74 38.99 40.01 38.24 43.06 0.50%
EPS 4.56 3.65 1.35 0.36 1.14 1.13 2.50 10.53%
DPS 4.00 1.51 0.00 0.60 0.00 1.76 1.52 17.49%
NAPS 0.4005 0.3878 0.3395 0.3427 0.00 0.3603 0.3535 2.10%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.73 0.58 0.38 0.41 0.38 0.45 0.57 -
P/RPS 0.82 0.81 0.47 0.53 0.61 0.59 0.67 3.42%
P/EPS 8.02 8.31 13.93 57.79 21.40 20.05 11.52 -5.85%
EY 12.47 12.04 7.18 1.73 4.67 4.99 8.68 6.22%
DY 10.96 4.98 0.00 2.93 0.00 7.78 5.26 13.00%
P/NAPS 0.91 0.78 0.55 0.60 0.00 0.63 0.81 1.95%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 12/03/15 20/03/14 15/03/13 23/03/12 28/03/11 25/03/10 23/03/09 -
Price 0.80 0.70 0.38 0.42 0.37 0.45 0.57 -
P/RPS 0.90 0.98 0.47 0.54 0.59 0.59 0.67 5.03%
P/EPS 8.79 10.03 13.93 59.20 20.84 20.05 11.52 -4.40%
EY 11.38 9.97 7.18 1.69 4.80 4.99 8.68 4.61%
DY 10.00 4.12 0.00 2.86 0.00 7.78 5.26 11.29%
P/NAPS 1.00 0.94 0.55 0.61 0.00 0.63 0.81 3.57%

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