[SUPERLN] QoQ Cumulative 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- 33.83%
YoY- 830.48%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 44,995 30,416 15,877 59,959 45,796 30,594 16,200 97.22%
PBT 6,218 4,736 2,830 3,629 3,417 1,976 1,884 121.19%
Tax -1,458 -1,239 -967 372 -452 -104 -363 152.03%
NP 4,760 3,497 1,863 4,001 2,965 1,872 1,521 113.50%
-
NP to SH 4,760 3,497 1,863 4,098 3,062 1,969 1,618 104.91%
-
Tax Rate 23.45% 26.16% 34.17% -10.25% 13.23% 5.26% 19.27% -
Total Cost 40,235 26,919 14,014 55,958 42,831 28,722 14,679 95.49%
-
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 998 998 1,399 - - - - -
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 8.04% 5.90% 3.23% 7.43% 5.69% 3.68% 3.04% -
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 56.34 38.10 19.86 75.94 58.33 39.16 20.73 94.39%
EPS 5.96 4.38 2.33 5.19 3.90 2.52 2.07 101.99%
DPS 1.25 1.25 1.75 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 28.35 19.16 10.00 37.78 28.85 19.27 10.21 97.18%
EPS 3.00 2.20 1.17 2.58 1.93 1.24 1.02 104.87%
DPS 0.63 0.63 0.88 0.00 0.00 0.00 0.00 -
NAPS 0.373 0.3737 0.3639 0.3477 0.3393 0.3374 0.3354 7.31%
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 1.03 1.26 1.84 0.46 0.65 1.12 1.88 -32.97%
P/EPS 9.73 10.96 15.67 6.74 9.74 17.46 18.84 -35.55%
EY 10.28 9.13 6.38 14.83 10.26 5.73 5.31 55.14%
DY 2.16 2.60 4.79 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 1.24 1.23 1.91 0.45 0.65 0.69 1.74 -20.16%
P/EPS 11.74 10.73 16.31 6.65 9.74 10.71 17.39 -22.98%
EY 8.51 9.32 6.13 15.04 10.26 9.33 5.75 29.77%
DY 1.79 2.66 4.61 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