[SUPERLN] QoQ Annualized Quarter Result on 31-Jan-2014 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- -9.26%
YoY- 55.45%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 68,636 68,832 61,787 59,993 60,832 63,508 59,959 9.40%
PBT 9,000 6,140 7,472 8,290 9,472 11,320 3,629 82.91%
Tax -2,598 -1,660 -1,621 -1,944 -2,478 -3,868 372 -
NP 6,402 4,480 5,851 6,346 6,994 7,452 4,001 36.68%
-
NP to SH 6,402 4,480 5,851 6,346 6,994 7,452 4,098 34.52%
-
Tax Rate 28.87% 27.04% 21.69% 23.45% 26.16% 34.17% -10.25% -
Total Cost 62,234 64,352 55,936 53,646 53,838 56,056 55,958 7.32%
-
Net Worth 62,209 60,130 59,211 59,212 59,321 57,753 55,184 8.29%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 12,708 6,354 996 1,331 1,996 5,596 - -
Div Payout % 198.51% 141.84% 17.03% 20.97% 28.54% 75.11% - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 62,209 60,130 59,211 59,212 59,321 57,753 55,184 8.29%
NOSH 79,429 79,432 79,713 79,865 79,840 79,957 78,959 0.39%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 9.33% 6.51% 9.47% 10.58% 11.50% 11.73% 6.67% -
ROE 10.29% 7.45% 9.88% 10.72% 11.79% 12.90% 7.43% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 86.41 86.65 77.51 75.12 76.19 79.43 75.94 8.96%
EPS 8.06 5.64 7.34 7.95 8.76 9.32 5.19 33.99%
DPS 16.00 8.00 1.25 1.67 2.50 7.00 0.00 -
NAPS 0.7832 0.757 0.7428 0.7414 0.743 0.7223 0.6989 7.86%
Adjusted Per Share Value based on latest NOSH - 83,026
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 42.90 43.02 38.62 37.50 38.02 39.69 37.47 9.41%
EPS 4.00 2.80 3.66 3.97 4.37 4.66 2.56 34.54%
DPS 7.94 3.97 0.62 0.83 1.25 3.50 0.00 -
NAPS 0.3888 0.3758 0.3701 0.3701 0.3708 0.361 0.3449 8.29%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.68 0.67 0.64 0.58 0.48 0.365 0.35 -
P/RPS 0.79 0.77 0.83 0.77 0.63 0.46 0.46 43.26%
P/EPS 8.44 11.88 8.72 7.30 5.48 3.92 6.74 16.12%
EY 11.85 8.42 11.47 13.70 18.25 25.53 14.83 -13.85%
DY 23.53 11.94 1.95 2.87 5.21 19.18 0.00 -
P/NAPS 0.87 0.89 0.86 0.78 0.65 0.51 0.50 44.52%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 19/12/14 18/09/14 26/06/14 20/03/14 20/12/13 18/09/13 28/06/13 -
Price 0.65 0.68 0.68 0.70 0.47 0.38 0.345 -
P/RPS 0.75 0.78 0.88 0.93 0.62 0.48 0.45 40.44%
P/EPS 8.06 12.06 9.26 8.81 5.37 4.08 6.65 13.63%
EY 12.40 8.29 10.79 11.35 18.64 24.53 15.04 -12.04%
DY 24.62 11.76 1.84 2.38 5.32 18.42 0.00 -
P/NAPS 0.83 0.90 0.92 0.94 0.63 0.53 0.49 41.96%

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