[SUPERLN] YoY TTM Result on 31-Oct-2012 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
11-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 23.37%
YoY- -21.82%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 84,655 65,687 59,781 61,274 63,987 62,617 58,236 6.43%
PBT 18,903 7,235 6,389 -309 369 2,512 27 197.83%
Tax -4,069 -1,680 -763 -117 17 -852 -566 38.90%
NP 14,834 5,555 5,626 -426 386 1,660 -539 -
-
NP to SH 14,834 5,555 5,626 892 1,141 2,398 -152 -
-
Tax Rate 21.53% 23.22% 11.94% - -4.61% 33.92% 2,096.30% -
Total Cost 69,821 60,132 54,155 61,700 63,601 60,957 58,775 2.91%
-
Net Worth 87,039 62,207 59,258 53,621 55,536 54,768 56,475 7.47%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 3,969 6,354 2,396 - 950 1,397 1,400 18.95%
Div Payout % 26.76% 114.39% 42.59% - 83.30% 58.27% 0.00% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 87,039 62,207 59,258 53,621 55,536 54,768 56,475 7.47%
NOSH 79,437 79,427 79,756 78,222 79,565 78,611 80,050 -0.12%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 17.52% 8.46% 9.41% -0.70% 0.60% 2.65% -0.93% -
ROE 17.04% 8.93% 9.49% 1.66% 2.05% 4.38% -0.27% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 106.57 82.70 74.95 78.33 80.42 79.65 72.75 6.56%
EPS 18.67 6.99 7.05 1.14 1.43 3.05 -0.19 -
DPS 5.00 8.00 3.00 0.00 1.19 1.75 1.75 19.11%
NAPS 1.0957 0.7832 0.743 0.6855 0.698 0.6967 0.7055 7.60%
Adjusted Per Share Value based on latest NOSH - 78,222
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 52.91 41.05 37.36 38.30 39.99 39.14 36.40 6.42%
EPS 9.27 3.47 3.52 0.56 0.71 1.50 -0.10 -
DPS 2.48 3.97 1.50 0.00 0.59 0.87 0.88 18.83%
NAPS 0.544 0.3888 0.3704 0.3351 0.3471 0.3423 0.353 7.47%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.94 0.68 0.48 0.44 0.35 0.44 0.41 -
P/RPS 1.82 0.82 0.64 0.56 0.44 0.55 0.56 21.69%
P/EPS 10.39 9.72 6.80 38.58 24.41 14.42 -215.92 -
EY 9.63 10.29 14.70 2.59 4.10 6.93 -0.46 -
DY 2.58 11.76 6.25 0.00 3.41 3.98 4.27 -8.05%
P/NAPS 1.77 0.87 0.65 0.64 0.50 0.63 0.58 20.42%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 10/12/15 19/12/14 20/12/13 11/12/12 12/12/11 22/12/10 22/12/09 -
Price 2.32 0.65 0.47 0.27 0.38 0.36 0.47 -
P/RPS 2.18 0.79 0.63 0.34 0.47 0.45 0.65 22.33%
P/EPS 12.42 9.29 6.66 23.68 26.50 11.80 -247.52 -
EY 8.05 10.76 15.01 4.22 3.77 8.47 -0.40 -
DY 2.16 12.31 6.38 0.00 3.14 4.86 3.72 -8.65%
P/NAPS 2.12 0.83 0.63 0.39 0.54 0.52 0.67 21.15%

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