[SUPERLN] QoQ Quarter Result on 31-Jan-2013 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
15-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 210.23%
YoY- 786.79%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 14,539 15,877 14,163 15,202 14,394 16,200 17,277 -10.83%
PBT 1,907 2,830 212 1,440 93 1,884 -1,996 -
Tax -272 -967 824 -348 259 -363 24 -
NP 1,635 1,863 1,036 1,092 352 1,521 -1,972 -
-
NP to SH 1,635 1,863 1,036 1,092 352 1,618 -919 -
-
Tax Rate 14.26% 34.17% -388.68% 24.17% -278.49% 19.27% - -
Total Cost 12,904 14,014 13,127 14,110 14,042 14,679 19,249 -23.34%
-
Net Worth 59,258 57,753 55,271 53,885 53,621 53,237 52,822 7.94%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 996 1,399 - - - - - -
Div Payout % 60.98% 75.11% - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 59,258 57,753 55,271 53,885 53,621 53,237 52,822 7.94%
NOSH 79,756 79,957 79,083 78,561 78,222 78,164 78,547 1.02%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 11.25% 11.73% 7.31% 7.18% 2.45% 9.39% -11.41% -
ROE 2.76% 3.23% 1.87% 2.03% 0.66% 3.04% -1.74% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 18.23 19.86 17.91 19.35 18.40 20.73 22.00 -11.74%
EPS 2.05 2.33 1.31 1.39 0.45 2.07 -1.17 -
DPS 1.25 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.743 0.7223 0.6989 0.6859 0.6855 0.6811 0.6725 6.85%
Adjusted Per Share Value based on latest NOSH - 78,561
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 9.09 9.92 8.85 9.50 9.00 10.13 10.80 -10.82%
EPS 1.02 1.16 0.65 0.68 0.22 1.01 -0.57 -
DPS 0.62 0.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3704 0.361 0.3454 0.3368 0.3351 0.3327 0.3301 7.95%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.48 0.365 0.35 0.38 0.44 0.39 0.42 -
P/RPS 2.63 1.84 1.95 1.96 2.39 1.88 1.91 23.69%
P/EPS 23.41 15.67 26.72 27.34 97.78 18.84 -35.90 -
EY 4.27 6.38 3.74 3.66 1.02 5.31 -2.79 -
DY 2.60 4.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.51 0.50 0.55 0.64 0.57 0.62 3.19%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 20/12/13 18/09/13 28/06/13 15/03/13 11/12/12 21/09/12 29/06/12 -
Price 0.47 0.38 0.345 0.38 0.27 0.36 0.39 -
P/RPS 2.58 1.91 1.93 1.96 1.47 1.74 1.77 28.46%
P/EPS 22.93 16.31 26.34 27.34 60.00 17.39 -33.33 -
EY 4.36 6.13 3.80 3.66 1.67 5.75 -3.00 -
DY 2.66 4.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.49 0.55 0.39 0.53 0.58 5.65%

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