[SUPERLN] YoY 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- 210.23%
YoY- 786.79%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
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 22,342 19,320 14,578 15,202 13,403 15,505 14,616 7.32%
PBT 5,711 3,902 1,481 1,440 -290 479 1,129 31.00%
Tax -1,408 -963 -219 -348 -37 -151 -292 29.96%
NP 4,303 2,939 1,262 1,092 -327 328 837 31.35%
-
NP to SH 4,303 2,939 1,262 1,092 -159 418 1,006 27.39%
-
Tax Rate 24.65% 24.68% 14.79% 24.17% - 31.52% 25.86% -
Total Cost 18,039 16,381 13,316 14,110 13,730 15,177 13,779 4.59%
-
Net Worth 91,291 63,561 61,555 53,885 54,401 69,765 57,182 8.10%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 3,175 - - - - - 1,397 14.65%
Div Payout % 73.80% - - - - - 138.89% -
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 91,291 63,561 61,555 53,885 54,401 69,765 57,182 8.10%
NOSH 79,391 79,432 83,026 78,561 79,499 101,951 79,841 -0.09%
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 19.26% 15.21% 8.66% 7.18% -2.44% 2.12% 5.73% -
ROE 4.71% 4.62% 2.05% 2.03% -0.29% 0.60% 1.76% -
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 28.14 24.32 17.56 19.35 16.86 15.21 18.31 7.42%
EPS 5.42 3.70 1.52 1.39 -0.20 0.41 1.26 27.51%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 1.75 14.76%
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 14.08 12.17 9.18 9.58 8.44 9.77 9.21 7.32%
EPS 2.71 1.85 0.80 0.69 -0.10 0.26 0.63 27.51%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.88 14.65%
NAPS 0.5752 0.4005 0.3878 0.3395 0.3427 0.4395 0.3603 8.10%
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 6.75 3.00 3.30 1.96 2.43 2.50 2.46 18.31%
P/EPS 35.06 19.73 38.16 27.34 -205.00 92.68 35.71 -0.30%
EY 2.85 5.07 2.62 3.66 -0.49 1.08 2.80 0.29%
DY 2.11 0.00 0.00 0.00 0.00 0.00 3.89 -9.68%
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 7.32 3.29 3.99 1.96 2.49 2.43 2.46 19.92%
P/EPS 38.01 21.62 46.05 27.34 -210.00 90.24 35.71 1.04%
EY 2.63 4.63 2.17 3.66 -0.48 1.11 2.80 -1.03%
DY 1.94 0.00 0.00 0.00 0.00 0.00 3.89 -10.94%
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