[SUPERLN] YoY TTM 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- 140.25%
YoY- 279.96%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 87,677 70,429 59,157 63,073 61,885 63,506 60,700 6.31%
PBT 20,712 9,656 6,430 1,421 -400 1,862 2,076 46.69%
Tax -4,514 -2,424 -634 -428 131 -711 -717 35.86%
NP 16,198 7,232 5,796 993 -269 1,151 1,359 51.10%
-
NP to SH 16,198 7,232 5,796 2,143 564 1,810 1,792 44.30%
-
Tax Rate 21.79% 25.10% 9.86% 30.12% - 38.18% 34.54% -
Total Cost 71,479 63,197 53,361 62,080 62,154 62,355 59,341 3.14%
-
Net Worth 91,291 63,561 61,555 53,885 54,401 0 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 7,145 6,354 2,396 - 950 - 2,798 16.90%
Div Payout % 44.11% 87.86% 41.34% - 168.51% - 156.14% -
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 0 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 18.47% 10.27% 9.80% 1.57% -0.43% 1.81% 2.24% -
ROE 17.74% 11.38% 9.42% 3.98% 1.04% 0.00% 3.13% -
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 110.44 88.67 71.25 80.29 77.84 62.29 76.03 6.41%
EPS 20.40 9.10 6.98 2.73 0.71 1.78 2.24 44.48%
DPS 9.00 8.00 2.89 0.00 1.20 0.00 3.50 17.03%
NAPS 1.1499 0.8002 0.7414 0.6859 0.6843 0.00 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 55.24 44.37 37.27 39.74 38.99 40.01 38.24 6.31%
EPS 10.21 4.56 3.65 1.35 0.36 1.14 1.13 44.29%
DPS 4.50 4.00 1.51 0.00 0.60 0.00 1.76 16.92%
NAPS 0.5752 0.4005 0.3878 0.3395 0.3427 0.00 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 1.72 0.82 0.81 0.47 0.53 0.61 0.59 19.51%
P/EPS 9.31 8.02 8.31 13.93 57.79 21.40 20.05 -11.99%
EY 10.74 12.47 12.04 7.18 1.73 4.67 4.99 13.62%
DY 4.74 10.96 4.98 0.00 2.93 0.00 7.78 -7.92%
P/NAPS 1.65 0.91 0.78 0.55 0.60 0.00 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 1.87 0.90 0.98 0.47 0.54 0.59 0.59 21.18%
P/EPS 10.10 8.79 10.03 13.93 59.20 20.84 20.05 -10.79%
EY 9.90 11.38 9.97 7.18 1.69 4.80 4.99 12.08%
DY 4.37 10.00 4.12 0.00 2.86 0.00 7.78 -9.16%
P/NAPS 1.79 1.00 0.94 0.55 0.61 0.00 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