[SUPERLN] YoY Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- -9.05%
YoY- 31.65%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 61,188 60,972 64,434 62,638 77,838 61,166 0 -
PBT 3,952 684 1,774 8,286 6,132 8,860 0 -
Tax -208 -208 -740 -1,384 -642 -1,350 0 -
NP 3,744 476 1,034 6,902 5,490 7,510 0 -
-
NP to SH 3,938 1,036 1,410 7,112 5,402 7,510 0 -
-
Tax Rate 5.26% 30.41% 41.71% 16.70% 10.47% 15.24% - -
Total Cost 57,444 60,496 63,400 55,736 72,348 53,656 0 -
-
Net Worth 53,561 54,782 55,188 56,376 58,554 52,553 0 -
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - 1,883 2,772 - - - - -
Div Payout % - 181.82% 196.63% - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 53,561 54,782 55,188 56,376 58,554 52,553 0 -
NOSH 78,134 78,484 79,213 79,910 81,848 80,063 0 -
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 6.12% 0.78% 1.60% 11.02% 7.05% 12.28% 0.00% -
ROE 7.35% 1.89% 2.55% 12.62% 9.23% 14.29% 0.00% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 78.31 77.69 81.34 78.39 95.10 76.40 0.00 -
EPS 5.04 1.32 1.78 8.90 6.60 9.38 0.00 -
DPS 0.00 2.40 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.6855 0.698 0.6967 0.7055 0.7154 0.6564 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,050
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 38.24 38.11 40.27 39.15 48.65 38.23 0.00 -
EPS 2.46 0.65 0.88 4.45 3.38 4.69 0.00 -
DPS 0.00 1.18 1.73 0.00 0.00 0.00 0.00 -
NAPS 0.3348 0.3424 0.3449 0.3524 0.366 0.3285 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 - -
Price 0.44 0.35 0.44 0.41 0.69 0.91 0.00 -
P/RPS 0.56 0.45 0.54 0.52 0.73 1.19 0.00 -
P/EPS 8.73 26.52 24.72 4.61 10.45 9.70 0.00 -
EY 11.45 3.77 4.05 21.71 9.57 10.31 0.00 -
DY 0.00 6.86 7.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.50 0.63 0.58 0.96 1.39 0.00 -
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 11/12/12 12/12/11 22/12/10 22/12/09 19/12/08 19/12/07 - -
Price 0.27 0.38 0.36 0.47 0.49 0.89 0.00 -
P/RPS 0.34 0.49 0.44 0.60 0.52 1.16 0.00 -
P/EPS 5.36 28.79 20.22 5.28 7.42 9.49 0.00 -
EY 18.67 3.47 4.94 18.94 13.47 10.54 0.00 -
DY 0.00 6.32 9.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.54 0.52 0.67 0.68 1.36 0.00 -

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