Highlights

[SUPERLN] YoY Quarter 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 -     7.12%    YoY -     -37.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 22,630 28,164 27,051 30,565 22,296 22,357 17,109 4.77%
  YoY % -19.65% 4.11% -11.50% 37.09% -0.27% 30.67% -
  Horiz. % 132.27% 164.62% 158.11% 178.65% 130.32% 130.67% 100.00%
PBT 3,368 3,511 5,734 4,863 6,323 5,850 2,965 2.14%
  YoY % -4.07% -38.77% 17.91% -23.09% 8.09% 97.30% -
  Horiz. % 113.59% 118.41% 193.39% 164.01% 213.25% 197.30% 100.00%
Tax -664 -849 -1,506 -1,228 -1,284 -1,052 -884 -4.65%
  YoY % 21.79% 43.63% -22.64% 4.36% -22.05% -19.00% -
  Horiz. % 75.11% 96.04% 170.36% 138.91% 145.25% 119.00% 100.00%
NP 2,704 2,662 4,228 3,635 5,039 4,798 2,081 4.46%
  YoY % 1.58% -37.04% 16.31% -27.86% 5.02% 130.56% -
  Horiz. % 129.94% 127.92% 203.17% 174.68% 242.14% 230.56% 100.00%
NP to SH 2,704 2,662 4,228 3,635 5,039 4,798 2,081 4.46%
  YoY % 1.58% -37.04% 16.31% -27.86% 5.02% 130.56% -
  Horiz. % 129.94% 127.92% 203.17% 174.68% 242.14% 230.56% 100.00%
Tax Rate 19.71 % 24.18 % 26.26 % 25.25 % 20.31 % 17.98 % 29.81 % -6.66%
  YoY % -18.49% -7.92% 4.00% 24.32% 12.96% -39.68% -
  Horiz. % 66.12% 81.11% 88.09% 84.70% 68.13% 60.32% 100.00%
Total Cost 19,926 25,502 22,823 26,930 17,257 17,559 15,028 4.81%
  YoY % -21.86% 11.74% -15.25% 56.05% -1.72% 16.84% -
  Horiz. % 132.59% 169.70% 151.87% 179.20% 114.83% 116.84% 100.00%
Net Worth 133,120 128,186 124,655 112,843 98,550 87,039 62,207 13.51%
  YoY % 3.85% 2.83% 10.47% 14.50% 13.23% 39.92% -
  Horiz. % 213.99% 206.06% 200.39% 181.40% 158.42% 139.92% 100.00%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 1,825 1,825 1,825 1,588 1,985 2,383 4,765 -14.77%
  YoY % -0.01% -0.02% 14.98% -20.01% -16.70% -49.99% -
  Horiz. % 38.30% 38.31% 38.31% 33.32% 41.66% 50.01% 100.00%
Div Payout % 67.50 % 68.58 % 43.19 % 43.69 % 39.40 % 49.67 % 229.01 % -18.41%
  YoY % -1.57% 58.79% -1.14% 10.89% -20.68% -78.31% -
  Horiz. % 29.47% 29.95% 18.86% 19.08% 17.20% 21.69% 100.00%
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 133,120 128,186 124,655 112,843 98,550 87,039 62,207 13.51%
  YoY % 3.85% 2.83% 10.47% 14.50% 13.23% 39.92% -
  Horiz. % 213.99% 206.06% 200.39% 181.40% 158.42% 139.92% 100.00%
NOSH 158,722 158,745 158,776 158,800 79,406 79,437 79,427 12.22%
  YoY % -0.01% -0.02% -0.02% 99.98% -0.04% 0.01% -
  Horiz. % 199.83% 199.86% 199.90% 199.93% 99.97% 100.01% 100.00%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 11.95 % 9.45 % 15.63 % 11.89 % 22.60 % 21.46 % 12.16 % -0.29%
  YoY % 26.46% -39.54% 31.46% -47.39% 5.31% 76.48% -
  Horiz. % 98.27% 77.71% 128.54% 97.78% 185.86% 176.48% 100.00%
ROE 2.03 % 2.08 % 3.39 % 3.22 % 5.11 % 5.51 % 3.35 % -8.00%
  YoY % -2.40% -38.64% 5.28% -36.99% -7.26% 64.48% -
  Horiz. % 60.60% 62.09% 101.19% 96.12% 152.54% 164.48% 100.00%
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 14.26 17.74 17.04 19.25 28.08 28.14 21.54 -6.64%
  YoY % -19.62% 4.11% -11.48% -31.45% -0.21% 30.64% -
  Horiz. % 66.20% 82.36% 79.11% 89.37% 130.36% 130.64% 100.00%
EPS 1.70 1.68 2.66 2.29 6.35 6.04 2.62 -6.95%
  YoY % 1.19% -36.84% 16.16% -63.94% 5.13% 130.53% -
  Horiz. % 64.89% 64.12% 101.53% 87.40% 242.37% 230.53% 100.00%
DPS 1.15 1.15 1.15 1.00 2.50 3.00 6.00 -24.05%
  YoY % 0.00% 0.00% 15.00% -60.00% -16.67% -50.00% -
  Horiz. % 19.17% 19.17% 19.17% 16.67% 41.67% 50.00% 100.00%
NAPS 0.8387 0.8075 0.7851 0.7106 1.2411 1.0957 0.7832 1.15%
  YoY % 3.86% 2.85% 10.48% -42.74% 13.27% 39.90% -
  Horiz. % 107.09% 103.10% 100.24% 90.73% 158.47% 139.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,000
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 14.14 17.60 16.91 19.10 13.94 13.97 10.69 4.77%
  YoY % -19.66% 4.08% -11.47% 37.02% -0.21% 30.68% -
  Horiz. % 132.27% 164.64% 158.19% 178.67% 130.40% 130.68% 100.00%
EPS 1.69 1.66 2.64 2.27 3.15 3.00 1.30 4.47%
  YoY % 1.81% -37.12% 16.30% -27.94% 5.00% 130.77% -
  Horiz. % 130.00% 127.69% 203.08% 174.62% 242.31% 230.77% 100.00%
DPS 1.14 1.14 1.14 0.99 1.24 1.49 2.98 -14.79%
  YoY % 0.00% 0.00% 15.15% -20.16% -16.78% -50.00% -
  Horiz. % 38.26% 38.26% 38.26% 33.22% 41.61% 50.00% 100.00%
NAPS 0.8320 0.8012 0.7791 0.7053 0.6159 0.5440 0.3888 13.51%
  YoY % 3.84% 2.84% 10.46% 14.52% 13.22% 39.92% -
  Horiz. % 213.99% 206.07% 200.39% 181.40% 158.41% 139.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.7450 0.9850 1.1600 2.1900 2.3800 1.9400 0.6800 -
P/RPS 5.23 5.55 6.81 11.38 8.48 6.89 3.16 8.75%
  YoY % -5.77% -18.50% -40.16% 34.20% 23.08% 118.04% -
  Horiz. % 165.51% 175.63% 215.51% 360.13% 268.35% 218.04% 100.00%
P/EPS 43.73 58.74 43.56 95.67 37.50 32.12 25.95 9.08%
  YoY % -25.55% 34.85% -54.47% 155.12% 16.75% 23.78% -
  Horiz. % 168.52% 226.36% 167.86% 368.67% 144.51% 123.78% 100.00%
EY 2.29 1.70 2.30 1.05 2.67 3.11 3.85 -8.29%
  YoY % 34.71% -26.09% 119.05% -60.67% -14.15% -19.22% -
  Horiz. % 59.48% 44.16% 59.74% 27.27% 69.35% 80.78% 100.00%
DY 1.54 1.17 0.99 0.46 1.05 1.55 8.82 -25.22%
  YoY % 31.62% 18.18% 115.22% -56.19% -32.26% -82.43% -
  Horiz. % 17.46% 13.27% 11.22% 5.22% 11.90% 17.57% 100.00%
P/NAPS 0.89 1.22 1.48 3.08 1.92 1.77 0.87 0.38%
  YoY % -27.05% -17.57% -51.95% 60.42% 8.47% 103.45% -
  Horiz. % 102.30% 140.23% 170.11% 354.02% 220.69% 203.45% 100.00%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 18/12/20 09/12/19 12/12/18 14/12/17 15/12/16 10/12/15 19/12/14 -
Price 1.0100 0.9900 1.2600 2.0300 2.4600 2.3200 0.6500 -
P/RPS 7.08 5.58 7.40 10.55 8.76 8.24 3.02 15.24%
  YoY % 26.88% -24.59% -29.86% 20.43% 6.31% 172.85% -
  Horiz. % 234.44% 184.77% 245.03% 349.34% 290.07% 272.85% 100.00%
P/EPS 59.29 59.04 47.32 88.68 38.77 38.41 24.81 15.61%
  YoY % 0.42% 24.77% -46.64% 128.73% 0.94% 54.82% -
  Horiz. % 238.98% 237.97% 190.73% 357.44% 156.27% 154.82% 100.00%
EY 1.69 1.69 2.11 1.13 2.58 2.60 4.03 -13.47%
  YoY % 0.00% -19.91% 86.73% -56.20% -0.77% -35.48% -
  Horiz. % 41.94% 41.94% 52.36% 28.04% 64.02% 64.52% 100.00%
DY 1.14 1.16 0.91 0.49 1.02 1.29 9.23 -29.41%
  YoY % -1.72% 27.47% 85.71% -51.96% -20.93% -86.02% -
  Horiz. % 12.35% 12.57% 9.86% 5.31% 11.05% 13.98% 100.00%
P/NAPS 1.20 1.23 1.60 2.86 1.98 2.12 0.83 6.33%
  YoY % -2.44% -23.12% -44.06% 44.44% -6.60% 155.42% -
  Horiz. % 144.58% 148.19% 192.77% 344.58% 238.55% 255.42% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS