[SUPERLN] QoQ TTM Result on 31-Oct-2013 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
20-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 29.54%
YoY- 530.72%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 63,117 61,786 59,157 59,781 59,636 59,959 63,073 0.04%
PBT 6,177 7,472 6,430 6,389 4,575 3,629 1,421 167.06%
Tax -1,068 -1,620 -634 -763 -232 372 -428 84.28%
NP 5,109 5,852 5,796 5,626 4,343 4,001 993 198.92%
-
NP to SH 5,109 5,852 5,796 5,626 4,343 4,098 2,143 78.74%
-
Tax Rate 17.29% 21.68% 9.86% 11.94% 5.07% -10.25% 30.12% -
Total Cost 58,008 55,934 53,361 54,155 55,293 55,958 62,080 -4.43%
-
Net Worth 60,130 59,207 61,555 59,258 57,753 55,271 53,885 7.60%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 2,585 2,396 2,396 2,396 1,399 - - -
Div Payout % 50.61% 40.95% 41.34% 42.59% 32.22% - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 60,130 59,207 61,555 59,258 57,753 55,271 53,885 7.60%
NOSH 79,432 79,708 83,026 79,756 79,957 79,083 78,561 0.73%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 8.09% 9.47% 9.80% 9.41% 7.28% 6.67% 1.57% -
ROE 8.50% 9.88% 9.42% 9.49% 7.52% 7.41% 3.98% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 79.46 77.52 71.25 74.95 74.59 75.82 80.29 -0.69%
EPS 6.43 7.34 6.98 7.05 5.43 5.18 2.73 77.30%
DPS 3.26 3.01 2.89 3.00 1.75 0.00 0.00 -
NAPS 0.757 0.7428 0.7414 0.743 0.7223 0.6989 0.6859 6.81%
Adjusted Per Share Value based on latest NOSH - 79,756
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 39.76 38.93 37.27 37.66 37.57 37.78 39.74 0.03%
EPS 3.22 3.69 3.65 3.54 2.74 2.58 1.35 78.80%
DPS 1.63 1.51 1.51 1.51 0.88 0.00 0.00 -
NAPS 0.3788 0.373 0.3878 0.3733 0.3639 0.3482 0.3395 7.59%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.67 0.64 0.58 0.48 0.365 0.35 0.38 -
P/RPS 0.84 0.83 0.81 0.64 0.49 0.46 0.47 47.42%
P/EPS 10.42 8.72 8.31 6.80 6.72 6.75 13.93 -17.64%
EY 9.60 11.47 12.04 14.70 14.88 14.81 7.18 21.43%
DY 4.86 4.70 4.98 6.25 4.79 0.00 0.00 -
P/NAPS 0.89 0.86 0.78 0.65 0.51 0.50 0.55 37.95%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 18/09/14 26/06/14 20/03/14 20/12/13 18/09/13 28/06/13 15/03/13 -
Price 0.68 0.68 0.70 0.47 0.38 0.345 0.38 -
P/RPS 0.86 0.88 0.98 0.63 0.51 0.46 0.47 49.76%
P/EPS 10.57 9.26 10.03 6.66 7.00 6.66 13.93 -16.84%
EY 9.46 10.80 9.97 15.01 14.29 15.02 7.18 20.24%
DY 4.79 4.42 4.12 6.38 4.61 0.00 0.00 -
P/NAPS 0.90 0.92 0.94 0.63 0.53 0.49 0.55 38.98%

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