[SUPERLN] QoQ Annualized Quarter Result on 31-Oct-2010 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
22-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- -16.47%
YoY- -80.17%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 66,388 65,717 63,628 64,434 63,576 61,720 61,248 5.53%
PBT 1,324 914 1,821 1,774 2,144 5,769 7,030 -67.24%
Tax -428 -249 -694 -740 -848 -1,174 -1,312 -52.70%
NP 896 665 1,126 1,034 1,296 4,595 5,718 -71.03%
-
NP to SH 1,336 1,329 1,497 1,410 1,688 5,250 6,084 -63.70%
-
Tax Rate 32.33% 27.24% 38.11% 41.71% 39.55% 20.35% 18.66% -
Total Cost 65,492 65,052 62,501 63,400 62,280 57,125 55,529 11.66%
-
Net Worth 54,998 54,628 54,501 55,188 55,162 54,761 57,133 -2.51%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 2,345 1,858 2,772 - 1,394 1,861 -
Div Payout % - 176.51% 124.11% 196.63% - 26.57% 30.59% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 54,998 54,628 54,501 55,188 55,162 54,761 57,133 -2.51%
NOSH 79,523 79,518 79,645 79,213 79,622 79,699 79,772 -0.20%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 1.35% 1.01% 1.77% 1.60% 2.04% 7.44% 9.34% -
ROE 2.43% 2.43% 2.75% 2.55% 3.06% 9.59% 10.65% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 83.48 82.64 79.89 81.34 79.85 77.44 76.78 5.75%
EPS 1.68 1.67 1.88 1.78 2.12 6.59 7.63 -63.63%
DPS 0.00 2.95 2.33 3.50 0.00 1.75 2.33 -
NAPS 0.6916 0.687 0.6843 0.6967 0.6928 0.6871 0.7162 -2.30%
Adjusted Per Share Value based on latest NOSH - 78,611
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 41.83 41.40 40.09 40.59 40.05 38.88 38.59 5.53%
EPS 0.84 0.84 0.94 0.89 1.06 3.31 3.83 -63.73%
DPS 0.00 1.48 1.17 1.75 0.00 0.88 1.17 -
NAPS 0.3465 0.3442 0.3434 0.3477 0.3475 0.345 0.3599 -2.50%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.38 0.42 0.38 0.44 0.43 0.43 0.45 -
P/RPS 0.46 0.51 0.48 0.54 0.54 0.56 0.59 -15.32%
P/EPS 22.62 25.13 20.21 24.72 20.28 6.53 5.90 145.56%
EY 4.42 3.98 4.95 4.05 4.93 15.32 16.95 -59.28%
DY 0.00 7.02 6.14 7.95 0.00 4.07 5.19 -
P/NAPS 0.55 0.61 0.56 0.63 0.62 0.63 0.63 -8.67%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 23/09/11 27/06/11 28/03/11 22/12/10 29/09/10 30/06/10 25/03/10 -
Price 0.34 0.42 0.37 0.36 0.43 0.42 0.45 -
P/RPS 0.41 0.51 0.46 0.44 0.54 0.54 0.59 -21.59%
P/EPS 20.24 25.13 19.68 20.22 20.28 6.38 5.90 127.97%
EY 4.94 3.98 5.08 4.94 4.93 15.68 16.95 -56.14%
DY 0.00 7.02 6.31 9.72 0.00 4.17 5.19 -
P/NAPS 0.49 0.61 0.54 0.52 0.62 0.61 0.63 -15.46%

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