[SUPERLN] QoQ Cumulative Quarter Result on 31-Oct-2012 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
11-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 21.69%
YoY- 280.12%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 15,877 59,959 45,796 30,594 16,200 61,157 43,889 -49.26%
PBT 2,830 3,629 3,417 1,976 1,884 -1,944 52 1339.61%
Tax -967 372 -452 -104 -363 -117 -141 261.39%
NP 1,863 4,001 2,965 1,872 1,521 -2,061 -89 -
-
NP to SH 1,863 4,098 3,062 1,969 1,618 -561 359 200.04%
-
Tax Rate 34.17% -10.25% 13.23% 5.26% 19.27% - 271.15% -
Total Cost 14,014 55,958 42,831 28,722 14,679 63,218 43,978 -53.37%
-
Net Worth 57,753 55,184 53,851 53,561 53,237 53,136 53,405 5.36%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 1,399 - - - - - 936 30.75%
Div Payout % 75.11% - - - - - 260.87% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 57,753 55,184 53,851 53,561 53,237 53,136 53,405 5.36%
NOSH 79,957 78,959 78,512 78,134 78,164 79,014 78,043 1.62%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 11.73% 6.67% 6.47% 6.12% 9.39% -3.37% -0.20% -
ROE 3.23% 7.43% 5.69% 3.68% 3.04% -1.06% 0.67% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 19.86 75.94 58.33 39.16 20.73 77.40 56.24 -50.07%
EPS 2.33 5.19 3.90 2.52 2.07 -0.71 0.46 195.23%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 1.20 28.62%
NAPS 0.7223 0.6989 0.6859 0.6855 0.6811 0.6725 0.6843 3.67%
Adjusted Per Share Value based on latest NOSH - 78,222
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 10.00 37.78 28.85 19.27 10.21 38.53 27.65 -49.26%
EPS 1.17 2.58 1.93 1.24 1.02 -0.35 0.23 196.07%
DPS 0.88 0.00 0.00 0.00 0.00 0.00 0.59 30.57%
NAPS 0.3639 0.3477 0.3393 0.3374 0.3354 0.3348 0.3365 5.36%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.365 0.35 0.38 0.44 0.39 0.42 0.41 -
P/RPS 1.84 0.46 0.65 1.12 1.88 0.54 0.73 85.31%
P/EPS 15.67 6.74 9.74 17.46 18.84 -59.15 89.13 -68.65%
EY 6.38 14.83 10.26 5.73 5.31 -1.69 1.12 219.29%
DY 4.79 0.00 0.00 0.00 0.00 0.00 2.93 38.81%
P/NAPS 0.51 0.50 0.55 0.64 0.57 0.62 0.60 -10.27%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 18/09/13 28/06/13 15/03/13 11/12/12 21/09/12 29/06/12 23/03/12 -
Price 0.38 0.345 0.38 0.27 0.36 0.39 0.42 -
P/RPS 1.91 0.45 0.65 0.69 1.74 0.50 0.75 86.59%
P/EPS 16.31 6.65 9.74 10.71 17.39 -54.93 91.30 -68.31%
EY 6.13 15.04 10.26 9.33 5.75 -1.82 1.10 214.65%
DY 4.61 0.00 0.00 0.00 0.00 0.00 2.86 37.51%
P/NAPS 0.53 0.49 0.55 0.39 0.53 0.58 0.61 -8.95%

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