Highlights

[SUPERLN] QoQ TTM Result on 2019-10-31 [#2]

Stock [SUPERLN]: SUPERLON HOLDINGS BHD
Announcement Date 09-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Oct-2019  [#2]
Profit Trend QoQ -     -15.77%    YoY -     -31.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 110,234 109,319 108,206 105,704 103,654 105,265 108,779 0.89%
  QoQ % 0.84% 1.03% 2.37% 1.98% -1.53% -3.23% -
  Horiz. % 101.34% 100.50% 99.47% 97.17% 95.29% 96.77% 100.00%
PBT 11,980 11,127 13,350 14,057 13,113 16,118 15,247 -14.81%
  QoQ % 7.67% -16.65% -5.03% 7.20% -18.64% 5.71% -
  Horiz. % 78.57% 72.98% 87.56% 92.20% 86.00% 105.71% 100.00%
Tax -3,009 -2,764 -3,421 -3,765 -3,109 -3,951 -3,673 -12.42%
  QoQ % -8.86% 19.20% 9.14% -21.10% 21.31% -7.57% -
  Horiz. % 81.92% 75.25% 93.14% 102.50% 84.64% 107.57% 100.00%
NP 8,971 8,363 9,929 10,292 10,004 12,167 11,574 -15.58%
  QoQ % 7.27% -15.77% -3.53% 2.88% -17.78% 5.12% -
  Horiz. % 77.51% 72.26% 85.79% 88.92% 86.44% 105.12% 100.00%
NP to SH 8,971 8,363 9,929 10,292 10,004 12,167 11,574 -15.58%
  QoQ % 7.27% -15.77% -3.53% 2.88% -17.78% 5.12% -
  Horiz. % 77.51% 72.26% 85.79% 88.92% 86.44% 105.12% 100.00%
Tax Rate 25.12 % 24.84 % 25.63 % 26.78 % 23.71 % 24.51 % 24.09 % 2.82%
  QoQ % 1.13% -3.08% -4.29% 12.95% -3.26% 1.74% -
  Horiz. % 104.28% 103.11% 106.39% 111.17% 98.42% 101.74% 100.00%
Total Cost 101,263 100,956 98,277 95,412 93,650 93,098 97,205 2.76%
  QoQ % 0.30% 2.73% 3.00% 1.88% 0.59% -4.23% -
  Horiz. % 104.17% 103.86% 101.10% 98.16% 96.34% 95.77% 100.00%
Net Worth 128,116 128,186 125,364 124,110 123,984 124,655 120,031 4.43%
  QoQ % -0.05% 2.25% 1.01% 0.10% -0.54% 3.85% -
  Horiz. % 106.74% 106.79% 104.44% 103.40% 103.29% 103.85% 100.00%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div 4,841 4,842 4,842 4,842 4,842 4,604 4,366 7.10%
  QoQ % -0.01% -0.01% -0.01% 0.00% 5.17% 5.45% -
  Horiz. % 110.87% 110.88% 110.89% 110.90% 110.90% 105.45% 100.00%
Div Payout % 53.97 % 57.90 % 48.77 % 47.05 % 48.41 % 37.85 % 37.73 % 26.87%
  QoQ % -6.79% 18.72% 3.66% -2.81% 27.90% 0.32% -
  Horiz. % 143.04% 153.46% 129.26% 124.70% 128.31% 100.32% 100.00%
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 128,116 128,186 125,364 124,110 123,984 124,655 120,031 4.43%
  QoQ % -0.05% 2.25% 1.01% 0.10% -0.54% 3.85% -
  Horiz. % 106.74% 106.79% 104.44% 103.40% 103.29% 103.85% 100.00%
NOSH 158,737 158,745 158,750 158,770 158,771 158,776 158,793 -0.02%
  QoQ % -0.01% -0.00% -0.01% -0.00% -0.00% -0.01% -
  Horiz. % 99.96% 99.97% 99.97% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 8.14 % 7.65 % 9.18 % 9.74 % 9.65 % 11.56 % 10.64 % -16.31%
  QoQ % 6.41% -16.67% -5.75% 0.93% -16.52% 8.65% -
  Horiz. % 76.50% 71.90% 86.28% 91.54% 90.70% 108.65% 100.00%
ROE 7.00 % 6.52 % 7.92 % 8.29 % 8.07 % 9.76 % 9.64 % -19.16%
  QoQ % 7.36% -17.68% -4.46% 2.73% -17.32% 1.24% -
  Horiz. % 72.61% 67.63% 82.16% 86.00% 83.71% 101.24% 100.00%
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 69.44 68.86 68.16 66.58 65.29 66.30 68.50 0.91%
  QoQ % 0.84% 1.03% 2.37% 1.98% -1.52% -3.21% -
  Horiz. % 101.37% 100.53% 99.50% 97.20% 95.31% 96.79% 100.00%
EPS 5.65 5.27 6.25 6.48 6.30 7.66 7.29 -15.59%
  QoQ % 7.21% -15.68% -3.55% 2.86% -17.75% 5.08% -
  Horiz. % 77.50% 72.29% 85.73% 88.89% 86.42% 105.08% 100.00%
DPS 3.05 3.05 3.05 3.05 3.05 2.90 2.75 7.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.17% 5.45% -
  Horiz. % 110.91% 110.91% 110.91% 110.91% 110.91% 105.45% 100.00%
NAPS 0.8071 0.8075 0.7897 0.7817 0.7809 0.7851 0.7559 4.45%
  QoQ % -0.05% 2.25% 1.02% 0.10% -0.53% 3.86% -
  Horiz. % 106.77% 106.83% 104.47% 103.41% 103.31% 103.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,000
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 68.90 68.32 67.63 66.07 64.78 65.79 67.99 0.89%
  QoQ % 0.85% 1.02% 2.36% 1.99% -1.54% -3.24% -
  Horiz. % 101.34% 100.49% 99.47% 97.18% 95.28% 96.76% 100.00%
EPS 5.61 5.23 6.21 6.43 6.25 7.60 7.23 -15.52%
  QoQ % 7.27% -15.78% -3.42% 2.88% -17.76% 5.12% -
  Horiz. % 77.59% 72.34% 85.89% 88.93% 86.45% 105.12% 100.00%
DPS 3.03 3.03 3.03 3.03 3.03 2.88 2.73 7.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.21% 5.49% -
  Horiz. % 110.99% 110.99% 110.99% 110.99% 110.99% 105.49% 100.00%
NAPS 0.8007 0.8012 0.7835 0.7757 0.7749 0.7791 0.7502 4.43%
  QoQ % -0.06% 2.26% 1.01% 0.10% -0.54% 3.85% -
  Horiz. % 106.73% 106.80% 104.44% 103.40% 103.29% 103.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 0.8000 0.9850 0.8900 1.0600 1.2700 1.1600 1.1300 -
P/RPS 1.15 1.43 1.31 1.59 1.95 1.75 1.65 -21.34%
  QoQ % -19.58% 9.16% -17.61% -18.46% 11.43% 6.06% -
  Horiz. % 69.70% 86.67% 79.39% 96.36% 118.18% 106.06% 100.00%
P/EPS 14.16 18.70 14.23 16.35 20.16 15.14 15.50 -5.83%
  QoQ % -24.28% 31.41% -12.97% -18.90% 33.16% -2.32% -
  Horiz. % 91.35% 120.65% 91.81% 105.48% 130.06% 97.68% 100.00%
EY 7.06 5.35 7.03 6.12 4.96 6.61 6.45 6.19%
  QoQ % 31.96% -23.90% 14.87% 23.39% -24.96% 2.48% -
  Horiz. % 109.46% 82.95% 108.99% 94.88% 76.90% 102.48% 100.00%
DY 3.81 3.10 3.43 2.88 2.40 2.50 2.43 34.85%
  QoQ % 22.90% -9.62% 19.10% 20.00% -4.00% 2.88% -
  Horiz. % 156.79% 127.57% 141.15% 118.52% 98.77% 102.88% 100.00%
P/NAPS 0.99 1.22 1.13 1.36 1.63 1.48 1.49 -23.80%
  QoQ % -18.85% 7.96% -16.91% -16.56% 10.14% -0.67% -
  Horiz. % 66.44% 81.88% 75.84% 91.28% 109.40% 99.33% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 13/03/20 09/12/19 26/09/19 25/06/19 22/03/19 12/12/18 18/09/18 -
Price 0.6000 0.9900 0.9150 1.0000 1.2900 1.2600 1.2000 -
P/RPS 0.86 1.44 1.34 1.50 1.98 1.90 1.75 -37.65%
  QoQ % -40.28% 7.46% -10.67% -24.24% 4.21% 8.57% -
  Horiz. % 49.14% 82.29% 76.57% 85.71% 113.14% 108.57% 100.00%
P/EPS 10.62 18.79 14.63 15.43 20.47 16.44 16.46 -25.27%
  QoQ % -43.48% 28.43% -5.18% -24.62% 24.51% -0.12% -
  Horiz. % 64.52% 114.16% 88.88% 93.74% 124.36% 99.88% 100.00%
EY 9.42 5.32 6.84 6.48 4.88 6.08 6.07 33.93%
  QoQ % 77.07% -22.22% 5.56% 32.79% -19.74% 0.16% -
  Horiz. % 155.19% 87.64% 112.69% 106.75% 80.40% 100.16% 100.00%
DY 5.08 3.08 3.33 3.05 2.36 2.30 2.29 69.85%
  QoQ % 64.94% -7.51% 9.18% 29.24% 2.61% 0.44% -
  Horiz. % 221.83% 134.50% 145.41% 133.19% 103.06% 100.44% 100.00%
P/NAPS 0.74 1.23 1.16 1.28 1.65 1.60 1.59 -39.86%
  QoQ % -39.84% 6.03% -9.38% -22.42% 3.12% 0.63% -
  Horiz. % 46.54% 77.36% 72.96% 80.50% 103.77% 100.63% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

379  351  459  1098 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.010.00 
 ARMADA 0.1350.00 
 VELESTO 0.125+0.01 
 ALAM 0.050.00 
 KNM 0.12+0.005 
 HIBISCS 0.345+0.005 
 SANICHI 0.0450.00 
 JAKS 0.785+0.025 
 MINETEC 0.14+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers