[SUPERLN] YoY TTM 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- 1278.95%
YoY- -54.82%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 63,073 61,885 63,506 60,700 68,341 67,439 16,850 24.58%
PBT 1,421 -400 1,862 2,076 4,822 14,105 1,932 -4.98%
Tax -428 131 -711 -717 -935 -1,595 -57 39.89%
NP 993 -269 1,151 1,359 3,887 12,510 1,875 -10.04%
-
NP to SH 2,143 564 1,810 1,792 3,966 12,510 1,875 2.24%
-
Tax Rate 30.12% - 38.18% 34.54% 19.39% 11.31% 2.95% -
Total Cost 62,080 62,154 62,355 59,341 64,454 54,929 14,975 26.71%
-
Net Worth 53,885 54,401 0 57,182 56,103 52,293 39,936 5.11%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - 950 - 2,798 2,405 1,998 - -
Div Payout % - 168.51% - 156.14% 60.64% 15.97% - -
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 53,885 54,401 0 57,182 56,103 52,293 39,936 5.11%
NOSH 78,561 79,499 101,951 79,841 80,170 79,922 67,689 2.51%
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 1.57% -0.43% 1.81% 2.24% 5.69% 18.55% 11.13% -
ROE 3.98% 1.04% 0.00% 3.13% 7.07% 23.92% 4.69% -
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 80.29 77.84 62.29 76.03 85.24 84.38 24.89 21.53%
EPS 2.73 0.71 1.78 2.24 4.95 15.65 2.77 -0.24%
DPS 0.00 1.20 0.00 3.50 3.00 2.50 0.00 -
NAPS 0.6859 0.6843 0.00 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 39.42 38.68 39.69 37.94 42.71 42.15 10.53 24.58%
EPS 1.34 0.35 1.13 1.12 2.48 7.82 1.17 2.28%
DPS 0.00 0.59 0.00 1.75 1.50 1.25 0.00 -
NAPS 0.3368 0.34 0.00 0.3574 0.3506 0.3268 0.2496 5.11%
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 0.47 0.53 0.61 0.59 0.67 1.03 0.00 -
P/EPS 13.93 57.79 21.40 20.05 11.52 5.56 0.00 -
EY 7.18 1.73 4.67 4.99 8.68 17.99 0.00 -
DY 0.00 2.93 0.00 7.78 5.26 2.87 0.00 -
P/NAPS 0.55 0.60 0.00 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 - -
Price 0.38 0.42 0.37 0.45 0.57 0.78 0.00 -
P/RPS 0.47 0.54 0.59 0.59 0.67 0.92 0.00 -
P/EPS 13.93 59.20 20.84 20.05 11.52 4.98 0.00 -
EY 7.18 1.69 4.80 4.99 8.68 20.07 0.00 -
DY 0.00 2.86 0.00 7.78 5.26 3.21 0.00 -
P/NAPS 0.55 0.61 0.00 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