[SUPERLN] QoQ Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 28.32%
YoY- 158.97%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 32,217 15,894 61,720 45,936 31,319 16,751 65,836 -37.82%
PBT 887 536 5,769 5,273 4,143 2,346 -1,209 -
Tax -370 -212 -1,174 -984 -692 -412 -195 53.08%
NP 517 324 4,595 4,289 3,451 1,934 -1,404 -
-
NP to SH 705 422 5,250 4,563 3,556 1,955 -1,092 -
-
Tax Rate 41.71% 39.55% 20.35% 18.66% 16.70% 17.56% - -
Total Cost 31,700 15,570 57,125 41,647 27,868 14,817 67,240 -39.34%
-
Net Worth 55,188 55,162 54,761 57,133 56,376 54,964 51,003 5.38%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 1,386 - 1,394 1,396 - - - -
Div Payout % 196.63% - 26.57% 30.59% - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 55,188 55,162 54,761 57,133 56,376 54,964 51,003 5.38%
NOSH 79,213 79,622 79,699 79,772 79,910 80,122 79,931 -0.59%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 1.60% 2.04% 7.44% 9.34% 11.02% 11.55% -2.13% -
ROE 1.28% 0.77% 9.59% 7.99% 6.31% 3.56% -2.14% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 40.67 19.96 77.44 57.58 39.19 20.91 82.37 -37.44%
EPS 0.89 0.53 6.59 5.72 4.45 2.44 -1.37 -
DPS 1.75 0.00 1.75 1.75 0.00 0.00 0.00 -
NAPS 0.6967 0.6928 0.6871 0.7162 0.7055 0.686 0.6381 6.01%
Adjusted Per Share Value based on latest NOSH - 79,841
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 20.14 9.93 38.58 28.71 19.57 10.47 41.15 -37.81%
EPS 0.44 0.26 3.28 2.85 2.22 1.22 -0.68 -
DPS 0.87 0.00 0.87 0.87 0.00 0.00 0.00 -
NAPS 0.3449 0.3448 0.3423 0.3571 0.3524 0.3435 0.3188 5.37%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.44 0.43 0.43 0.45 0.41 0.39 0.39 -
P/RPS 1.08 2.15 0.56 0.78 1.05 1.87 0.47 73.87%
P/EPS 49.44 81.13 6.53 7.87 9.21 15.98 -28.55 -
EY 2.02 1.23 15.32 12.71 10.85 6.26 -3.50 -
DY 3.98 0.00 4.07 3.89 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.63 0.63 0.58 0.57 0.61 2.16%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 22/12/10 29/09/10 30/06/10 25/03/10 22/12/09 27/08/09 29/06/09 -
Price 0.36 0.43 0.42 0.45 0.47 0.37 0.40 -
P/RPS 0.89 2.15 0.54 0.78 1.20 1.77 0.49 48.70%
P/EPS 40.45 81.13 6.38 7.87 10.56 15.16 -29.28 -
EY 2.47 1.23 15.68 12.71 9.47 6.59 -3.42 -
DY 4.86 0.00 4.17 3.89 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.61 0.63 0.67 0.54 0.63 -11.97%

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