[SUPERLN] QoQ Annualized Quarter 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- 1253.65%
YoY- 384.43%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 59,959 61,061 61,188 64,800 61,157 58,518 60,972 -1.11%
PBT 3,629 4,556 3,952 7,536 -1,944 69 684 204.50%
Tax 372 -602 -208 -1,452 -117 -187 -208 -
NP 4,001 3,953 3,744 6,084 -2,061 -118 476 313.94%
-
NP to SH 4,098 4,082 3,938 6,472 -561 478 1,036 150.32%
-
Tax Rate -10.25% 13.21% 5.26% 19.27% - 271.01% 30.41% -
Total Cost 55,958 57,108 57,444 58,716 63,218 58,637 60,496 -5.07%
-
Net Worth 55,184 53,851 53,561 53,237 53,136 53,405 54,782 0.48%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - 1,248 1,883 -
Div Payout % - - - - - 260.87% 181.82% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 55,184 53,851 53,561 53,237 53,136 53,405 54,782 0.48%
NOSH 78,959 78,512 78,134 78,164 79,014 78,043 78,484 0.40%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 6.67% 6.47% 6.12% 9.39% -3.37% -0.20% 0.78% -
ROE 7.43% 7.58% 7.35% 12.16% -1.06% 0.90% 1.89% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 75.94 77.77 78.31 82.90 77.40 74.98 77.69 -1.50%
EPS 5.19 5.20 5.04 8.28 -0.71 0.61 1.32 149.32%
DPS 0.00 0.00 0.00 0.00 0.00 1.60 2.40 -
NAPS 0.6989 0.6859 0.6855 0.6811 0.6725 0.6843 0.698 0.08%
Adjusted Per Share Value based on latest NOSH - 78,164
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 37.78 38.47 38.55 40.83 38.53 36.87 38.41 -1.09%
EPS 2.58 2.57 2.48 4.08 -0.35 0.30 0.65 150.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.79 1.19 -
NAPS 0.3477 0.3393 0.3374 0.3354 0.3348 0.3365 0.3451 0.50%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.35 0.38 0.44 0.39 0.42 0.41 0.35 -
P/RPS 0.46 0.49 0.56 0.47 0.54 0.55 0.45 1.47%
P/EPS 6.74 7.31 8.73 4.71 -59.15 66.85 26.52 -59.91%
EY 14.83 13.68 11.45 21.23 -1.69 1.50 3.77 149.39%
DY 0.00 0.00 0.00 0.00 0.00 3.90 6.86 -
P/NAPS 0.50 0.55 0.64 0.57 0.62 0.60 0.50 0.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 15/03/13 11/12/12 21/09/12 29/06/12 23/03/12 12/12/11 -
Price 0.345 0.38 0.27 0.36 0.39 0.42 0.38 -
P/RPS 0.45 0.49 0.34 0.43 0.50 0.56 0.49 -5.52%
P/EPS 6.65 7.31 5.36 4.35 -54.93 68.48 28.79 -62.38%
EY 15.04 13.68 18.67 23.00 -1.82 1.46 3.47 166.07%
DY 0.00 0.00 0.00 0.00 0.00 3.81 6.32 -
P/NAPS 0.49 0.55 0.39 0.53 0.58 0.61 0.54 -6.27%

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