[SUPERLN] QoQ Cumulative 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- 36.12%
YoY- 55.45%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 34,318 17,208 61,787 44,995 30,416 15,877 59,959 -30.99%
PBT 4,500 1,535 7,472 6,218 4,736 2,830 3,629 15.37%
Tax -1,299 -415 -1,621 -1,458 -1,239 -967 372 -
NP 3,201 1,120 5,851 4,760 3,497 1,863 4,001 -13.78%
-
NP to SH 3,201 1,120 5,851 4,760 3,497 1,863 4,098 -15.14%
-
Tax Rate 28.87% 27.04% 21.69% 23.45% 26.16% 34.17% -10.25% -
Total Cost 31,117 16,088 55,936 40,235 26,919 14,014 55,958 -32.30%
-
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 6,354 1,588 996 998 998 1,399 - -
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 5.15% 1.86% 9.88% 8.04% 5.90% 3.23% 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 43.21 21.66 77.51 56.34 38.10 19.86 75.94 -31.26%
EPS 4.03 1.41 7.34 5.96 4.38 2.33 5.19 -15.48%
DPS 8.00 2.00 1.25 1.25 1.25 1.75 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 21.45 10.76 38.62 28.12 19.01 9.92 37.47 -30.98%
EPS 2.00 0.70 3.66 2.98 2.19 1.16 2.56 -15.13%
DPS 3.97 0.99 0.62 0.62 0.62 0.87 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 1.57 3.09 0.83 1.03 1.26 1.84 0.46 126.18%
P/EPS 16.87 47.52 8.72 9.73 10.96 15.67 6.74 84.03%
EY 5.93 2.10 11.47 10.28 9.13 6.38 14.83 -45.63%
DY 11.76 2.99 1.95 2.16 2.60 4.79 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 1.50 3.14 0.88 1.24 1.23 1.91 0.45 122.65%
P/EPS 16.13 48.23 9.26 11.74 10.73 16.31 6.65 80.23%
EY 6.20 2.07 10.79 8.51 9.32 6.13 15.04 -44.52%
DY 12.31 2.94 1.84 1.79 2.66 4.61 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