[SUPERLN] YoY Quarter Result on 31-Oct-2012 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
11-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- -78.24%
YoY- 92.35%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 22,357 17,109 14,539 14,394 13,889 16,323 14,568 7.39%
PBT 5,850 2,965 1,907 93 11 351 1,797 21.72%
Tax -1,052 -884 -272 259 3 -158 -280 24.67%
NP 4,798 2,081 1,635 352 14 193 1,517 21.14%
-
NP to SH 4,798 2,081 1,635 352 183 283 1,601 20.06%
-
Tax Rate 17.98% 29.81% 14.26% -278.49% -27.27% 45.01% 15.58% -
Total Cost 17,559 15,028 12,904 14,042 13,875 16,130 13,051 5.06%
-
Net Worth 87,039 62,207 59,258 53,621 55,536 54,768 56,475 7.47%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 2,383 4,765 996 - - - - -
Div Payout % 49.67% 229.01% 60.98% - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 87,039 62,207 59,258 53,621 55,536 54,768 56,475 7.47%
NOSH 79,437 79,427 79,756 78,222 79,565 78,611 80,050 -0.12%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 21.46% 12.16% 11.25% 2.45% 0.10% 1.18% 10.41% -
ROE 5.51% 3.35% 2.76% 0.66% 0.33% 0.52% 2.83% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 28.14 21.54 18.23 18.40 17.46 20.76 18.20 7.52%
EPS 6.04 2.62 2.05 0.45 0.23 0.36 2.00 20.21%
DPS 3.00 6.00 1.25 0.00 0.00 0.00 0.00 -
NAPS 1.0957 0.7832 0.743 0.6855 0.698 0.6967 0.7055 7.60%
Adjusted Per Share Value based on latest NOSH - 78,222
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 13.97 10.69 9.09 9.00 8.68 10.20 9.11 7.38%
EPS 3.00 1.30 1.02 0.22 0.11 0.18 1.00 20.08%
DPS 1.49 2.98 0.62 0.00 0.00 0.00 0.00 -
NAPS 0.544 0.3888 0.3704 0.3351 0.3471 0.3423 0.353 7.47%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.94 0.68 0.48 0.44 0.35 0.44 0.41 -
P/RPS 6.89 3.16 2.63 2.39 2.01 2.12 2.25 20.49%
P/EPS 32.12 25.95 23.41 97.78 152.17 122.22 20.50 7.76%
EY 3.11 3.85 4.27 1.02 0.66 0.82 4.88 -7.23%
DY 1.55 8.82 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.87 0.65 0.64 0.50 0.63 0.58 20.42%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 10/12/15 19/12/14 20/12/13 11/12/12 12/12/11 22/12/10 22/12/09 -
Price 2.32 0.65 0.47 0.27 0.38 0.36 0.47 -
P/RPS 8.24 3.02 2.58 1.47 2.18 1.73 2.58 21.34%
P/EPS 38.41 24.81 22.93 60.00 165.22 100.00 23.50 8.52%
EY 2.60 4.03 4.36 1.67 0.61 1.00 4.26 -7.89%
DY 1.29 9.23 2.66 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 0.83 0.63 0.39 0.54 0.52 0.67 21.15%

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