[SUPERLN] YoY Annualized Quarter Result on 30-Apr-2013 [#4]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 0.38%
YoY- 830.48%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 90,411 74,509 61,787 59,959 61,157 65,717 61,720 6.56%
PBT 21,362 12,554 7,472 3,629 -1,944 914 5,769 24.35%
Tax -4,702 -3,173 -1,621 372 -117 -249 -1,174 25.99%
NP 16,660 9,381 5,851 4,001 -2,061 665 4,595 23.92%
-
NP to SH 16,660 9,381 5,851 4,098 -561 1,329 5,250 21.20%
-
Tax Rate 22.01% 25.27% 21.69% -10.25% - 27.24% 20.35% -
Total Cost 73,751 65,128 55,936 55,958 63,218 65,052 57,125 4.34%
-
Net Worth 89,454 79,964 59,211 55,184 53,136 54,628 54,761 8.51%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 7,146 6,354 996 - - 2,345 1,394 31.27%
Div Payout % 42.90% 67.74% 17.03% - - 176.51% 26.57% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 89,454 79,964 59,211 55,184 53,136 54,628 54,761 8.51%
NOSH 79,408 79,432 79,713 78,959 79,014 79,518 79,699 -0.06%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 18.43% 12.59% 9.47% 6.67% -3.37% 1.01% 7.44% -
ROE 18.62% 11.73% 9.88% 7.43% -1.06% 2.43% 9.59% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 113.85 93.80 77.51 75.94 77.40 82.64 77.44 6.62%
EPS 20.98 11.81 7.34 5.19 -0.71 1.67 6.59 21.26%
DPS 9.00 8.00 1.25 0.00 0.00 2.95 1.75 31.34%
NAPS 1.1265 1.0067 0.7428 0.6989 0.6725 0.687 0.6871 8.58%
Adjusted Per Share Value based on latest NOSH - 79,083
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 56.96 46.94 38.93 37.78 38.53 41.40 38.88 6.56%
EPS 10.50 5.91 3.69 2.58 -0.35 0.84 3.31 21.19%
DPS 4.50 4.00 0.63 0.00 0.00 1.48 0.88 31.22%
NAPS 0.5636 0.5038 0.373 0.3477 0.3348 0.3442 0.345 8.51%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.97 1.22 0.64 0.35 0.42 0.42 0.43 -
P/RPS 1.73 1.30 0.83 0.46 0.54 0.51 0.56 20.66%
P/EPS 9.39 10.33 8.72 6.74 -59.15 25.13 6.53 6.23%
EY 10.65 9.68 11.47 14.83 -1.69 3.98 15.32 -5.87%
DY 4.57 6.56 1.95 0.00 0.00 7.02 4.07 1.94%
P/NAPS 1.75 1.21 0.86 0.50 0.62 0.61 0.63 18.54%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 24/06/16 25/06/15 26/06/14 28/06/13 29/06/12 27/06/11 30/06/10 -
Price 2.25 1.40 0.68 0.345 0.39 0.42 0.42 -
P/RPS 1.98 1.49 0.88 0.45 0.50 0.51 0.54 24.15%
P/EPS 10.72 11.85 9.26 6.65 -54.93 25.13 6.38 9.02%
EY 9.32 8.44 10.79 15.04 -1.82 3.98 15.68 -8.29%
DY 4.00 5.71 1.84 0.00 0.00 7.02 4.17 -0.69%
P/NAPS 2.00 1.39 0.92 0.49 0.58 0.61 0.61 21.86%

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