[SUPERLN] YoY Cumulative Quarter Result on 31-Oct-2011 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
12-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 55.09%
YoY- -26.52%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 34,318 30,416 30,594 30,486 32,217 31,319 38,919 -2.07%
PBT 4,500 4,736 1,976 342 887 4,143 3,066 6.60%
Tax -1,299 -1,239 -104 -104 -370 -692 -321 26.22%
NP 3,201 3,497 1,872 238 517 3,451 2,745 2.59%
-
NP to SH 3,201 3,497 1,969 518 705 3,556 2,701 2.86%
-
Tax Rate 28.87% 26.16% 5.26% 30.41% 41.71% 16.70% 10.47% -
Total Cost 31,117 26,919 28,722 30,248 31,700 27,868 36,174 -2.47%
-
Net Worth 62,209 59,321 53,561 54,782 55,188 56,376 58,554 1.01%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 6,354 998 - 941 1,386 - - -
Div Payout % 198.51% 28.54% - 181.82% 196.63% - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 62,209 59,321 53,561 54,782 55,188 56,376 58,554 1.01%
NOSH 79,429 79,840 78,134 78,484 79,213 79,910 81,848 -0.49%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 9.33% 11.50% 6.12% 0.78% 1.60% 11.02% 7.05% -
ROE 5.15% 5.90% 3.68% 0.95% 1.28% 6.31% 4.61% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 43.21 38.10 39.16 38.84 40.67 39.19 47.55 -1.58%
EPS 4.03 4.38 2.52 0.66 0.89 4.45 3.30 3.38%
DPS 8.00 1.25 0.00 1.20 1.75 0.00 0.00 -
NAPS 0.7832 0.743 0.6855 0.698 0.6967 0.7055 0.7154 1.51%
Adjusted Per Share Value based on latest NOSH - 79,565
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 21.62 19.16 19.27 19.21 20.30 19.73 24.52 -2.07%
EPS 2.02 2.20 1.24 0.33 0.44 2.24 1.70 2.91%
DPS 4.00 0.63 0.00 0.59 0.87 0.00 0.00 -
NAPS 0.3919 0.3737 0.3374 0.3451 0.3477 0.3552 0.3689 1.01%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.68 0.48 0.44 0.35 0.44 0.41 0.69 -
P/RPS 1.57 1.26 1.12 0.90 1.08 1.05 1.45 1.33%
P/EPS 16.87 10.96 17.46 53.03 49.44 9.21 20.91 -3.51%
EY 5.93 9.13 5.73 1.89 2.02 10.85 4.78 3.65%
DY 11.76 2.60 0.00 3.43 3.98 0.00 0.00 -
P/NAPS 0.87 0.65 0.64 0.50 0.63 0.58 0.96 -1.62%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 19/12/14 20/12/13 11/12/12 12/12/11 22/12/10 22/12/09 19/12/08 -
Price 0.65 0.47 0.27 0.38 0.36 0.47 0.49 -
P/RPS 1.50 1.23 0.69 0.98 0.89 1.20 1.03 6.46%
P/EPS 16.13 10.73 10.71 57.58 40.45 10.56 14.85 1.38%
EY 6.20 9.32 9.33 1.74 2.47 9.47 6.73 -1.35%
DY 12.31 2.66 0.00 3.16 4.86 0.00 0.00 -
P/NAPS 0.83 0.63 0.39 0.54 0.52 0.67 0.68 3.37%

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