[SUPERLN] QoQ TTM Result on 31-Jul-2013 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
18-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 5.98%
YoY- 500.69%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 61,786 59,157 59,781 59,636 59,959 63,073 61,274 0.55%
PBT 7,472 6,430 6,389 4,575 3,629 1,421 -309 -
Tax -1,620 -634 -763 -232 372 -428 -117 479.39%
NP 5,852 5,796 5,626 4,343 4,001 993 -426 -
-
NP to SH 5,852 5,796 5,626 4,343 4,098 2,143 892 251.65%
-
Tax Rate 21.68% 9.86% 11.94% 5.07% -10.25% 30.12% - -
Total Cost 55,934 53,361 54,155 55,293 55,958 62,080 61,700 -6.34%
-
Net Worth 59,207 61,555 59,258 57,753 55,271 53,885 53,621 6.84%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 2,396 2,396 2,396 1,399 - - - -
Div Payout % 40.95% 41.34% 42.59% 32.22% - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 59,207 61,555 59,258 57,753 55,271 53,885 53,621 6.84%
NOSH 79,708 83,026 79,756 79,957 79,083 78,561 78,222 1.26%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 9.47% 9.80% 9.41% 7.28% 6.67% 1.57% -0.70% -
ROE 9.88% 9.42% 9.49% 7.52% 7.41% 3.98% 1.66% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 77.52 71.25 74.95 74.59 75.82 80.29 78.33 -0.69%
EPS 7.34 6.98 7.05 5.43 5.18 2.73 1.14 247.27%
DPS 3.01 2.89 3.00 1.75 0.00 0.00 0.00 -
NAPS 0.7428 0.7414 0.743 0.7223 0.6989 0.6859 0.6855 5.51%
Adjusted Per Share Value based on latest NOSH - 79,957
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 38.62 36.97 37.36 37.27 37.47 39.42 38.30 0.55%
EPS 3.66 3.62 3.52 2.71 2.56 1.34 0.56 250.76%
DPS 1.50 1.50 1.50 0.87 0.00 0.00 0.00 -
NAPS 0.37 0.3847 0.3704 0.361 0.3454 0.3368 0.3351 6.84%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.64 0.58 0.48 0.365 0.35 0.38 0.44 -
P/RPS 0.83 0.81 0.64 0.49 0.46 0.47 0.56 30.08%
P/EPS 8.72 8.31 6.80 6.72 6.75 13.93 38.58 -62.99%
EY 11.47 12.04 14.70 14.88 14.81 7.18 2.59 170.41%
DY 4.70 4.98 6.25 4.79 0.00 0.00 0.00 -
P/NAPS 0.86 0.78 0.65 0.51 0.50 0.55 0.64 21.83%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 20/03/14 20/12/13 18/09/13 28/06/13 15/03/13 11/12/12 -
Price 0.68 0.70 0.47 0.38 0.345 0.38 0.27 -
P/RPS 0.88 0.98 0.63 0.51 0.46 0.47 0.34 88.83%
P/EPS 9.26 10.03 6.66 7.00 6.66 13.93 23.68 -46.61%
EY 10.80 9.97 15.01 14.29 15.02 7.18 4.22 87.42%
DY 4.42 4.12 6.38 4.61 0.00 0.00 0.00 -
P/NAPS 0.92 0.94 0.63 0.53 0.49 0.55 0.39 77.48%

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