[SUPERLN] YoY 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
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 79,407 63,117 59,636 60,769 66,421 60,862 61,623 4.31%
PBT 16,018 6,177 4,575 -391 709 3,958 -651 -
Tax -3,901 -1,068 -232 -373 -144 -974 -264 56.61%
NP 12,117 5,109 4,343 -764 565 2,984 -915 -
-
NP to SH 12,117 5,109 4,343 723 1,241 3,717 -657 -
-
Tax Rate 24.35% 17.29% 5.07% - 20.31% 24.61% - -
Total Cost 67,290 58,008 55,293 61,533 65,856 57,878 62,538 1.22%
-
Net Worth 83,729 60,130 57,753 53,237 54,998 55,162 54,964 7.26%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 6,352 2,585 1,399 - 950 2,798 2,405 17.56%
Div Payout % 52.43% 50.61% 32.22% - 76.58% 75.28% 0.00% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 83,729 60,130 57,753 53,237 54,998 55,162 54,964 7.26%
NOSH 79,341 79,432 79,957 78,164 79,523 79,622 80,122 -0.16%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 15.26% 8.09% 7.28% -1.26% 0.85% 4.90% -1.48% -
ROE 14.47% 8.50% 7.52% 1.36% 2.26% 6.74% -1.20% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 100.08 79.46 74.59 77.75 83.52 76.44 76.91 4.48%
EPS 15.27 6.43 5.43 0.92 1.56 4.67 -0.82 -
DPS 8.00 3.26 1.75 0.00 1.20 3.50 3.00 17.75%
NAPS 1.0553 0.757 0.7223 0.6811 0.6916 0.6928 0.686 7.43%
Adjusted Per Share Value based on latest NOSH - 78,164
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 50.03 39.76 37.57 38.29 41.85 38.34 38.82 4.31%
EPS 7.63 3.22 2.74 0.46 0.78 2.34 -0.41 -
DPS 4.00 1.63 0.88 0.00 0.60 1.76 1.52 17.49%
NAPS 0.5275 0.3788 0.3639 0.3354 0.3465 0.3475 0.3463 7.26%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 1.58 0.67 0.365 0.39 0.38 0.43 0.39 -
P/RPS 1.58 0.84 0.49 0.50 0.45 0.56 0.51 20.72%
P/EPS 10.35 10.42 6.72 42.16 24.35 9.21 -47.56 -
EY 9.67 9.60 14.88 2.37 4.11 10.86 -2.10 -
DY 5.06 4.86 4.79 0.00 3.15 8.14 7.69 -6.73%
P/NAPS 1.50 0.89 0.51 0.57 0.55 0.62 0.57 17.49%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 18/09/14 18/09/13 21/09/12 23/09/11 29/09/10 27/08/09 -
Price 1.50 0.68 0.38 0.36 0.34 0.43 0.37 -
P/RPS 1.50 0.86 0.51 0.46 0.41 0.56 0.48 20.90%
P/EPS 9.82 10.57 7.00 38.92 21.79 9.21 -45.12 -
EY 10.18 9.46 14.29 2.57 4.59 10.86 -2.22 -
DY 5.33 4.79 4.61 0.00 3.52 8.14 8.11 -6.75%
P/NAPS 1.42 0.90 0.53 0.53 0.49 0.62 0.54 17.47%

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