[SUPERLN] YoY Annualized 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- 3.67%
YoY- 752.93%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 89,073 71,516 59,993 61,061 58,518 63,628 61,248 6.43%
PBT 22,080 11,202 8,290 4,556 69 1,821 7,030 21.00%
Tax -4,804 -3,016 -1,944 -602 -187 -694 -1,312 24.13%
NP 17,276 8,186 6,346 3,953 -118 1,126 5,718 20.22%
-
NP to SH 17,276 8,186 6,346 4,082 478 1,497 6,084 18.98%
-
Tax Rate 21.76% 26.92% 23.45% 13.21% 271.01% 38.11% 18.66% -
Total Cost 71,797 63,329 53,646 57,108 58,637 62,501 55,529 4.37%
-
Net Worth 91,294 63,560 59,212 53,851 53,405 54,501 57,133 8.12%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 9,527 8,472 1,331 - 1,248 1,858 1,861 31.26%
Div Payout % 55.15% 103.49% 20.97% - 260.87% 124.11% 30.59% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 91,294 63,560 59,212 53,851 53,405 54,501 57,133 8.12%
NOSH 79,393 79,430 79,865 78,512 78,043 79,645 79,772 -0.07%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 19.40% 11.45% 10.58% 6.47% -0.20% 1.77% 9.34% -
ROE 18.92% 12.88% 10.72% 7.58% 0.90% 2.75% 10.65% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 112.19 90.04 75.12 77.77 74.98 79.89 76.78 6.52%
EPS 21.76 10.31 7.95 5.20 0.61 1.88 7.63 19.07%
DPS 12.00 10.67 1.67 0.00 1.60 2.33 2.33 31.39%
NAPS 1.1499 0.8002 0.7414 0.6859 0.6843 0.6843 0.7162 8.20%
Adjusted Per Share Value based on latest NOSH - 78,561
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 55.67 44.70 37.50 38.16 36.57 39.77 38.28 6.43%
EPS 10.80 5.12 3.97 2.55 0.30 0.94 3.80 19.00%
DPS 5.95 5.30 0.83 0.00 0.78 1.16 1.16 31.30%
NAPS 0.5706 0.3973 0.3701 0.3366 0.3338 0.3406 0.3571 8.12%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.90 0.73 0.58 0.38 0.41 0.38 0.45 -
P/RPS 1.69 0.81 0.77 0.49 0.55 0.48 0.59 19.16%
P/EPS 8.73 7.08 7.30 7.31 66.85 20.21 5.90 6.74%
EY 11.45 14.12 13.70 13.68 1.50 4.95 16.95 -6.32%
DY 6.32 14.61 2.87 0.00 3.90 6.14 5.19 3.33%
P/NAPS 1.65 0.91 0.78 0.55 0.60 0.56 0.63 17.39%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 24/03/16 12/03/15 20/03/14 15/03/13 23/03/12 28/03/11 25/03/10 -
Price 2.06 0.80 0.70 0.38 0.42 0.37 0.45 -
P/RPS 1.84 0.89 0.93 0.49 0.56 0.46 0.59 20.86%
P/EPS 9.47 7.76 8.81 7.31 68.48 19.68 5.90 8.20%
EY 10.56 12.88 11.35 13.68 1.46 5.08 16.95 -7.58%
DY 5.83 13.33 2.38 0.00 3.81 6.31 5.19 1.95%
P/NAPS 1.79 1.00 0.94 0.55 0.61 0.54 0.63 19.00%

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