[SUPERLN] YoY Cumulative 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- 55.51%
YoY- 752.92%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 66,805 53,637 44,995 45,796 43,889 47,721 45,936 6.43%
PBT 16,560 8,402 6,218 3,417 52 1,366 5,273 21.00%
Tax -3,603 -2,262 -1,458 -452 -141 -521 -984 24.13%
NP 12,957 6,140 4,760 2,965 -89 845 4,289 20.22%
-
NP to SH 12,957 6,140 4,760 3,062 359 1,123 4,563 18.98%
-
Tax Rate 21.76% 26.92% 23.45% 13.23% 271.15% 38.14% 18.66% -
Total Cost 53,848 47,497 40,235 42,831 43,978 46,876 41,647 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 7,145 6,354 998 - 936 1,393 1,396 31.25%
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 14.19% 9.66% 8.04% 5.69% 0.67% 2.06% 7.99% -
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 84.14 67.53 56.34 58.33 56.24 59.92 57.58 6.52%
EPS 16.32 7.73 5.96 3.90 0.46 1.41 5.72 19.08%
DPS 9.00 8.00 1.25 0.00 1.20 1.75 1.75 31.36%
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 42.09 33.79 28.35 28.85 27.65 30.07 28.94 6.43%
EPS 8.16 3.87 3.00 1.93 0.23 0.71 2.87 19.01%
DPS 4.50 4.00 0.63 0.00 0.59 0.88 0.88 31.24%
NAPS 0.5752 0.4004 0.373 0.3393 0.3365 0.3434 0.3599 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 2.26 1.08 1.03 0.65 0.73 0.63 0.78 19.38%
P/EPS 11.64 9.44 9.73 9.74 89.13 26.95 7.87 6.73%
EY 8.59 10.59 10.28 10.26 1.12 3.71 12.71 -6.31%
DY 4.74 10.96 2.16 0.00 2.93 4.61 3.89 3.34%
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 2.45 1.18 1.24 0.65 0.75 0.62 0.78 21.00%
P/EPS 12.62 10.35 11.74 9.74 91.30 26.24 7.87 8.18%
EY 7.92 9.66 8.51 10.26 1.10 3.81 12.71 -7.57%
DY 4.37 10.00 1.79 0.00 2.86 4.73 3.89 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