[SUPERLN] QoQ Annualized Quarter Result on 30-Apr-2013 [#4]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 0.38%
YoY- 830.48%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 59,993 60,832 63,508 59,959 61,061 61,188 64,800 -4.99%
PBT 8,290 9,472 11,320 3,629 4,556 3,952 7,536 6.54%
Tax -1,944 -2,478 -3,868 372 -602 -208 -1,452 21.41%
NP 6,346 6,994 7,452 4,001 3,953 3,744 6,084 2.84%
-
NP to SH 6,346 6,994 7,452 4,098 4,082 3,938 6,472 -1.29%
-
Tax Rate 23.45% 26.16% 34.17% -10.25% 13.21% 5.26% 19.27% -
Total Cost 53,646 53,838 56,056 55,958 57,108 57,444 58,716 -5.82%
-
Net Worth 59,212 59,321 57,753 55,184 53,851 53,561 53,237 7.32%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 1,331 1,996 5,596 - - - - -
Div Payout % 20.97% 28.54% 75.11% - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 59,212 59,321 57,753 55,184 53,851 53,561 53,237 7.32%
NOSH 79,865 79,840 79,957 78,959 78,512 78,134 78,164 1.44%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 10.58% 11.50% 11.73% 6.67% 6.47% 6.12% 9.39% -
ROE 10.72% 11.79% 12.90% 7.43% 7.58% 7.35% 12.16% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 75.12 76.19 79.43 75.94 77.77 78.31 82.90 -6.34%
EPS 7.95 8.76 9.32 5.19 5.20 5.04 8.28 -2.66%
DPS 1.67 2.50 7.00 0.00 0.00 0.00 0.00 -
NAPS 0.7414 0.743 0.7223 0.6989 0.6859 0.6855 0.6811 5.80%
Adjusted Per Share Value based on latest NOSH - 79,083
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 37.50 38.02 39.69 37.47 38.16 38.24 40.50 -4.98%
EPS 3.97 4.37 4.66 2.56 2.55 2.46 4.05 -1.31%
DPS 0.83 1.25 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.3701 0.3708 0.361 0.3449 0.3366 0.3348 0.3327 7.33%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.58 0.48 0.365 0.35 0.38 0.44 0.39 -
P/RPS 0.77 0.63 0.46 0.46 0.49 0.56 0.47 38.84%
P/EPS 7.30 5.48 3.92 6.74 7.31 8.73 4.71 33.82%
EY 13.70 18.25 25.53 14.83 13.68 11.45 21.23 -25.26%
DY 2.87 5.21 19.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.65 0.51 0.50 0.55 0.64 0.57 23.18%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 20/03/14 20/12/13 18/09/13 28/06/13 15/03/13 11/12/12 21/09/12 -
Price 0.70 0.47 0.38 0.345 0.38 0.27 0.36 -
P/RPS 0.93 0.62 0.48 0.45 0.49 0.34 0.43 67.00%
P/EPS 8.81 5.37 4.08 6.65 7.31 5.36 4.35 59.86%
EY 11.35 18.64 24.53 15.04 13.68 18.67 23.00 -37.47%
DY 2.38 5.32 18.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.63 0.53 0.49 0.55 0.39 0.53 46.36%

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