[SUPERLN] YoY Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 28.32%
YoY- 158.97%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 45,796 43,889 47,721 45,936 51,071 49,515 47,841 -0.72%
PBT 3,417 52 1,366 5,273 2,145 6,728 5,745 -8.28%
Tax -452 -141 -521 -984 -462 -1,160 -865 -10.24%
NP 2,965 -89 845 4,289 1,683 5,568 4,880 -7.96%
-
NP to SH 3,062 359 1,123 4,563 1,762 5,568 4,880 -7.46%
-
Tax Rate 13.23% 271.15% 38.14% 18.66% 21.54% 17.24% 15.06% -
Total Cost 42,831 43,978 46,876 41,647 49,388 43,947 42,961 -0.05%
-
Net Worth 53,851 53,405 54,501 57,133 56,047 52,343 39,933 5.10%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - 936 1,393 1,396 2,402 1,999 - -
Div Payout % - 260.87% 124.11% 30.59% 136.36% 35.92% - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 53,851 53,405 54,501 57,133 56,047 52,343 39,933 5.10%
NOSH 78,512 78,043 79,645 79,772 80,090 79,999 67,683 2.50%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 6.47% -0.20% 1.77% 9.34% 3.30% 11.25% 10.20% -
ROE 5.69% 0.67% 2.06% 7.99% 3.14% 10.64% 12.22% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 58.33 56.24 59.92 57.58 63.77 61.89 70.68 -3.14%
EPS 3.90 0.46 1.41 5.72 2.20 6.96 7.21 -9.72%
DPS 0.00 1.20 1.75 1.75 3.00 2.50 0.00 -
NAPS 0.6859 0.6843 0.6843 0.7162 0.6998 0.6543 0.59 2.53%
Adjusted Per Share Value based on latest NOSH - 79,841
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 28.62 27.43 29.83 28.71 31.92 30.95 29.90 -0.72%
EPS 1.91 0.22 0.70 2.85 1.10 3.48 3.05 -7.49%
DPS 0.00 0.59 0.87 0.87 1.50 1.25 0.00 -
NAPS 0.3366 0.3338 0.3406 0.3571 0.3503 0.3272 0.2496 5.10%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 - -
Price 0.38 0.41 0.38 0.45 0.57 0.87 0.00 -
P/RPS 0.65 0.73 0.63 0.78 0.89 1.41 0.00 -
P/EPS 9.74 89.13 26.95 7.87 25.91 12.50 0.00 -
EY 10.26 1.12 3.71 12.71 3.86 8.00 0.00 -
DY 0.00 2.93 4.61 3.89 5.26 2.87 0.00 -
P/NAPS 0.55 0.60 0.56 0.63 0.81 1.33 0.00 -
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 15/03/13 23/03/12 28/03/11 25/03/10 23/03/09 28/03/08 20/04/07 -
Price 0.38 0.42 0.37 0.45 0.57 0.78 0.00 -
P/RPS 0.65 0.75 0.62 0.78 0.89 1.26 0.00 -
P/EPS 9.74 91.30 26.24 7.87 25.91 11.21 0.00 -
EY 10.26 1.10 3.81 12.71 3.86 8.92 0.00 -
DY 0.00 2.86 4.73 3.89 5.26 3.21 0.00 -
P/NAPS 0.55 0.61 0.54 0.63 0.81 1.19 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