[SUPERLN] QoQ Cumulative 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- 388.41%
YoY- 384.43%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative 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 45,796 30,594 16,200 61,157 43,889 30,486 57.04%
PBT 3,629 3,417 1,976 1,884 -1,944 52 342 383.57%
Tax 372 -452 -104 -363 -117 -141 -104 -
NP 4,001 2,965 1,872 1,521 -2,061 -89 238 557.36%
-
NP to SH 4,098 3,062 1,969 1,618 -561 359 518 297.53%
-
Tax Rate -10.25% 13.23% 5.26% 19.27% - 271.15% 30.41% -
Total Cost 55,958 42,831 28,722 14,679 63,218 43,978 30,248 50.75%
-
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 - - - - - 936 941 -
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% 5.69% 3.68% 3.04% -1.06% 0.67% 0.95% -
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 58.33 39.16 20.73 77.40 56.24 38.84 56.42%
EPS 5.19 3.90 2.52 2.07 -0.71 0.46 0.66 295.93%
DPS 0.00 0.00 0.00 0.00 0.00 1.20 1.20 -
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 28.85 19.27 10.21 38.53 27.65 19.21 57.03%
EPS 2.58 1.93 1.24 1.02 -0.35 0.23 0.33 294.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.59 0.59 -
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 0.65 1.12 1.88 0.54 0.73 0.90 -36.10%
P/EPS 6.74 9.74 17.46 18.84 -59.15 89.13 53.03 -74.75%
EY 14.83 10.26 5.73 5.31 -1.69 1.12 1.89 295.36%
DY 0.00 0.00 0.00 0.00 0.00 2.93 3.43 -
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 0.65 0.69 1.74 0.50 0.75 0.98 -40.50%
P/EPS 6.65 9.74 10.71 17.39 -54.93 91.30 57.58 -76.31%
EY 15.04 10.26 9.33 5.75 -1.82 1.10 1.74 321.73%
DY 0.00 0.00 0.00 0.00 0.00 2.86 3.16 -
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