[SUPERLN] QoQ Annualized Quarter Result on 31-Jan-2018 [#3]

Stock

[SUPERLN] SUPERLON HOLDINGS BHD

Announcement Date

20-Mar-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jan-2018 [#3]

Profit Trend

QoQ- 1.12%

YoY- -37.24%

Quarter Report

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Annualized Quarter Result
Revenue	105,542	102,880	109,385	112,037	113,782	105,304	106,269	-0.45%
YoY %	2.59%	-5.95%	-2.37%	-1.53%	8.05%	-0.91%	-	-
Horiz. %	99.32%	96.81%	102.93%	105.43%	107.07%	99.09%	100.00%	-
PBT	19,346	15,756	15,862	19,254	18,836	18,216	30,223	-25.66%
YoY %	22.78%	-0.67%	-17.62%	2.22%	3.40%	-39.73%	-	-
Horiz. %	64.01%	52.13%	52.48%	63.71%	62.32%	60.27%	100.00%	-
Tax	-5,194	-4,364	-3,596	-4,741	-4,484	-4,052	-6,508	-13.92%
YoY %	-19.02%	-21.36%	24.15%	-5.73%	-10.66%	37.74%	-	-
Horiz. %	79.81%	67.06%	55.26%	72.85%	68.90%	62.26%	100.00%	-
NP	14,152	11,392	12,266	14,513	14,352	14,164	23,715	-29.05%
YoY %	24.23%	-7.13%	-15.48%	1.12%	1.33%	-40.27%	-	-
Horiz. %	59.68%	48.04%	51.72%	61.20%	60.52%	59.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,152	11,392	12,266	14,513	14,352	14,272	23,715	-29.05%
YoY %	24.23%	-7.13%	-15.48%	1.12%	0.56%	-39.82%	-	-
Horiz. %	59.68%	48.04%	51.72%	61.20%	60.52%	60.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.85%	27.70%	22.67%	24.62%	23.81%	22.24%	21.53%	-
YoY %	-3.07%	22.19%	-7.92%	3.40%	7.06%	3.30%	-	-
Horiz. %	124.71%	128.66%	105.29%	114.35%	110.59%	103.30%	100.00%	-
Total Cost	91,390	91,488	97,119	97,524	99,430	91,140	82,554	6.99%
YoY %	-0.11%	-5.80%	-0.42%	-1.92%	9.10%	10.40%	-	-
Horiz. %	110.70%	110.82%	117.64%	118.13%	120.44%	110.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	124,655	120,031	11,800,427	114,383	112,843	109,175	107,991	10.01%
YoY %	3.85%	-98.98%	10,216.59%	1.36%	3.36%	1.10%	-	-
Horiz. %	115.43%	111.15%	10,927.23%	105.92%	104.49%	101.10%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Dividend
Div	6,033	4,763	5,558	7,410	7,940	9,528	8,734	-21.80%
YoY %	26.66%	-14.30%	-24.99%	-6.68%	-16.67%	9.09%	-	-
Horiz. %	69.07%	54.53%	63.64%	84.84%	90.91%	109.09%	100.00%	-
Div Payout %	42.63%	41.82%	45.31%	51.06%	55.32%	66.76%	36.83%	-
YoY %	1.94%	-7.70%	-11.26%	-7.70%	-17.14%	81.27%	-	-
Horiz. %	115.75%	113.55%	123.02%	138.64%	150.20%	181.27%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Equity
Net Worth	124,655	120,031	11,800,427	114,383	112,843	109,175	107,991	10.01%
YoY %	3.85%	-98.98%	10,216.59%	1.36%	3.36%	1.10%	-	-
Horiz. %	115.43%	111.15%	10,927.23%	105.92%	104.49%	101.10%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	160,000	80,000	58.53%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	200.00%	200.00%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Ratio Analysis
NP Margin	13.41%	11.07%	11.21%	12.95%	12.61%	13.45%	22.32%	-
YoY %	21.14%	-1.25%	-13.44%	2.70%	-6.25%	-39.74%	-	-
Horiz. %	60.08%	49.60%	50.22%	58.02%	56.50%	60.26%	100.00%	-
ROE	11.35%	9.49%	0.10%	12.69%	12.72%	13.07%	21.96%	-
YoY %	19.60%	9,390.00%	-99.21%	-0.24%	-2.68%	-40.48%	-	-
Horiz. %	51.68%	43.21%	0.46%	57.79%	57.92%	59.52%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Per Share
RPS	66.47	64.79	68.88	70.55	71.65	66.31	133.84	-37.20%
YoY %	2.59%	-5.94%	-2.37%	-1.54%	8.05%	-50.46%	-	-
Horiz. %	49.66%	48.41%	51.46%	52.71%	53.53%	49.54%	100.00%	-
EPS	8.92	7.16	7.72	9.13	9.04	8.92	29.87	-55.22%
YoY %	24.58%	-7.25%	-15.44%	1.00%	1.35%	-70.14%	-	-
Horiz. %	29.86%	23.97%	25.85%	30.57%	30.26%	29.86%	100.00%	-
DPS	3.80	3.00	3.50	4.67	5.00	6.00	11.00	-50.67%
YoY %	26.67%	-14.29%	-25.05%	-6.60%	-16.67%	-45.45%	-	-
Horiz. %	34.55%	27.27%	31.82%	42.45%	45.45%	54.55%	100.00%	-
NAPS	0.7851	0.7559	74.31	0.7203	0.7106	0.6875	1.3601	-30.60%
YoY %	3.86%	-98.98%	10,216.53%	1.37%	3.36%	-49.45%	-	-
Horiz. %	57.72%	55.58%	5,463.57%	52.96%	52.25%	50.55%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	65.96	64.30	68.37	70.02	71.11	65.82	66.42	-0.46%
YoY %	2.58%	-5.95%	-2.36%	-1.53%	8.04%	-0.90%	-	-
Horiz. %	99.31%	96.81%	102.94%	105.42%	107.06%	99.10%	100.00%	-
EPS	8.85	7.12	7.67	9.07	8.97	8.92	14.82	-29.01%
YoY %	24.30%	-7.17%	-15.44%	1.11%	0.56%	-39.81%	-	-
Horiz. %	59.72%	48.04%	51.75%	61.20%	60.53%	60.19%	100.00%	-
DPS	3.77	2.98	3.47	4.63	4.96	5.96	5.46	-21.82%
YoY %	26.51%	-14.12%	-25.05%	-6.65%	-16.78%	9.16%	-	-
Horiz. %	69.05%	54.58%	63.55%	84.80%	90.84%	109.16%	100.00%	-
NAPS	0.7791	0.7502	73.7527	0.7149	0.7053	0.6823	0.6749	10.01%
YoY %	3.85%	-98.98%	10,216.51%	1.36%	3.37%	1.10%	-	-
Horiz. %	115.44%	111.16%	10,927.94%	105.93%	104.50%	101.10%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	-
Price	1.16	1.13	1.20	1.69	2.19	2.63	3.40	-
P/RPS	1.75	1.74	1.74	2.40	3.06	3.97	2.54	-21.93%
YoY %	0.57%	0.00%	-27.50%	-21.57%	-22.92%	56.30%	-	-
Horiz. %	68.90%	68.50%	68.50%	94.49%	120.47%	156.30%	100.00%	-
P/EPS	13.01	15.75	15.54	18.49	24.23	29.26	11.38	9.30%
YoY %	-17.40%	1.35%	-15.95%	-23.69%	-17.19%	157.12%	-	-
Horiz. %	114.32%	138.40%	136.56%	162.48%	212.92%	257.12%	100.00%	-
EY	7.68	6.35	6.44	5.41	4.13	3.42	8.78	-8.51%
YoY %	20.94%	-1.40%	19.04%	30.99%	20.76%	-61.05%	-	-
Horiz. %	87.47%	72.32%	73.35%	61.62%	47.04%	38.95%	100.00%	-
DY	3.28	2.65	2.92	2.76	2.28	2.28	3.24	0.81%
YoY %	23.77%	-9.25%	5.80%	21.05%	0.00%	-29.63%	-	-
Horiz. %	101.23%	81.79%	90.12%	85.19%	70.37%	70.37%	100.00%	-
P/NAPS	1.48	1.49	0.02	2.35	3.08	3.83	2.50	-29.42%
YoY %	-0.67%	7,350.00%	-99.15%	-23.70%	-19.58%	53.20%	-	-
Horiz. %	59.20%	59.60%	0.80%	94.00%	123.20%	153.20%	100.00%	-

	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	12/12/18	18/09/18	22/06/18	20/03/18	14/12/17	26/09/17	20/06/17	-
Price	1.26	1.20	1.24	1.60	2.03	2.76	1.92	-
P/RPS	1.90	1.85	1.80	2.27	2.83	4.16	1.43	20.79%
YoY %	2.70%	2.78%	-20.70%	-19.79%	-31.97%	190.91%	-	-
Horiz. %	132.87%	129.37%	125.87%	158.74%	197.90%	290.91%	100.00%	-
P/EPS	14.14	16.73	16.05	17.51	22.46	30.71	6.43	68.86%
YoY %	-15.48%	4.24%	-8.34%	-22.04%	-26.86%	377.60%	-	-
Horiz. %	219.91%	260.19%	249.61%	272.32%	349.30%	477.60%	100.00%	-
EY	7.07	5.98	6.23	5.71	4.45	3.26	15.56	-40.81%
YoY %	18.23%	-4.01%	9.11%	28.31%	36.50%	-79.05%	-	-
Horiz. %	45.44%	38.43%	40.04%	36.70%	28.60%	20.95%	100.00%	-
DY	3.02	2.50	2.82	2.92	2.46	2.17	5.73	-34.67%
YoY %	20.80%	-11.35%	-3.42%	18.70%	13.36%	-62.13%	-	-
Horiz. %	52.71%	43.63%	49.21%	50.96%	42.93%	37.87%	100.00%	-
P/NAPS	1.60	1.59	0.02	2.22	2.86	4.01	1.41	8.76%
YoY %	0.63%	7,850.00%	-99.10%	-22.38%	-28.68%	184.40%	-	-
Horiz. %	113.48%	112.77%	1.42%	157.45%	202.84%	284.40%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos