[SUPERLN] QoQ Annualized Quarter Result on 31-Jan-2021 [#3]

Stock

[SUPERLN] SUPERLON HOLDINGS BHD

Announcement Date

16-Mar-2021

Admission Sponsor

Sponsor

Financial Year

30-Apr-2021

Quarter

31-Jan-2021 [#3]

Profit Trend

QoQ- 2.73%

YoY- 37.19%

Quarter Report

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Annualized Quarter Result
Revenue	84,852	76,660	100,628	97,192	100,072	109,624	101,619	-11.29%
YoY %	10.69%	-23.82%	3.54%	-2.88%	-8.71%	7.88%	-	-
Horiz. %	83.50%	75.44%	99.02%	95.64%	98.48%	107.88%	100.00%	-
PBT	8,042	10,528	15,221	15,048	16,116	18,756	11,248	-19.99%
YoY %	-23.61%	-30.83%	1.15%	-6.63%	-14.08%	66.75%	-	-
Horiz. %	71.50%	93.60%	135.32%	133.78%	143.28%	166.75%	100.00%	-
Tax	-1,258	-1,192	-2,045	-1,693	-3,116	-3,576	-2,625	-38.67%
YoY %	-5.54%	41.71%	-20.79%	45.67%	12.86%	-36.23%	-	-
Horiz. %	47.92%	45.41%	77.90%	64.50%	118.70%	136.23%	100.00%	-
NP	6,784	9,336	13,176	13,354	13,000	15,180	8,623	-14.74%
YoY %	-27.34%	-29.14%	-1.33%	2.72%	-14.36%	76.04%	-	-
Horiz. %	78.67%	108.27%	152.80%	154.86%	150.76%	176.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,784	9,336	13,176	13,354	13,000	15,180	8,623	-14.74%
YoY %	-27.34%	-29.14%	-1.33%	2.72%	-14.36%	76.04%	-	-
Horiz. %	78.67%	108.27%	152.80%	154.86%	150.76%	176.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.64%	11.32%	13.44%	11.25%	19.33%	19.07%	23.34%	-
YoY %	38.16%	-15.77%	19.47%	-41.80%	1.36%	-18.29%	-	-
Horiz. %	67.01%	48.50%	57.58%	48.20%	82.82%	81.71%	100.00%	-
Total Cost	78,068	67,324	87,452	83,837	87,072	94,444	92,996	-10.98%
YoY %	15.96%	-23.02%	4.31%	-3.72%	-7.81%	1.56%	-	-
Horiz. %	83.95%	72.39%	94.04%	90.15%	93.63%	101.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	138,373	137,786	135,770	134,278	133,120	133,184	128,701	4.93%
YoY %	0.43%	1.48%	1.11%	0.87%	-0.05%	3.48%	-	-
Horiz. %	107.52%	107.06%	105.49%	104.33%	103.43%	103.48%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Dividend
Div	2,380	4,761	4,999	6,666	6,031	4,800	4,841	-37.62%
YoY %	-50.01%	-4.76%	-25.01%	10.53%	25.65%	-0.85%	-	-
Horiz. %	49.16%	98.35%	103.26%	137.70%	124.58%	99.15%	100.00%	-
Div Payout %	35.09%	51.00%	37.95%	49.92%	46.40%	31.62%	56.15%	-
YoY %	-31.20%	34.39%	-23.98%	7.59%	46.74%	-43.69%	-	-
Horiz. %	62.49%	90.83%	67.59%	88.90%	82.64%	56.31%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Equity
Net Worth	138,373	137,786	135,770	134,278	133,120	133,184	128,701	4.93%
YoY %	0.43%	1.48%	1.11%	0.87%	-0.05%	3.48%	-	-
Horiz. %	107.52%	107.06%	105.49%	104.33%	103.43%	103.48%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	160,000	160,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Ratio Analysis
NP Margin	8.00%	12.18%	13.09%	13.74%	12.99%	13.85%	8.49%	-
YoY %	-34.32%	-6.95%	-4.73%	5.77%	-6.21%	63.13%	-	-
Horiz. %	94.23%	143.46%	154.18%	161.84%	153.00%	163.13%	100.00%	-
ROE	4.90%	6.78%	9.70%	9.95%	9.77%	11.40%	6.70%	-
YoY %	-27.73%	-30.10%	-2.51%	1.84%	-14.30%	70.15%	-	-
Horiz. %	73.13%	101.19%	144.78%	148.51%	145.82%	170.15%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Per Share
RPS	53.46	48.30	63.40	61.23	63.05	68.52	64.02	-11.29%
YoY %	10.68%	-23.82%	3.54%	-2.89%	-7.98%	7.03%	-	-
Horiz. %	83.51%	75.45%	99.03%	95.64%	98.48%	107.03%	100.00%	-
EPS	4.28	5.88	8.30	8.41	8.20	9.56	5.43	-14.63%
YoY %	-27.21%	-29.16%	-1.31%	2.56%	-14.23%	76.06%	-	-
Horiz. %	78.82%	108.29%	152.85%	154.88%	151.01%	176.06%	100.00%	-
DPS	1.50	3.00	3.15	4.20	3.80	3.00	3.05	-37.61%
YoY %	-50.00%	-4.76%	-25.00%	10.53%	26.67%	-1.64%	-	-
Horiz. %	49.18%	98.36%	103.28%	137.70%	124.59%	98.36%	100.00%	-
NAPS	0.8718	0.8681	0.8554	0.846	0.8387	0.8324	0.8108	4.94%
YoY %	0.43%	1.48%	1.11%	0.87%	0.76%	2.66%	-	-
Horiz. %	107.52%	107.07%	105.50%	104.34%	103.44%	102.66%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	53.46	48.30	63.40	61.23	63.05	69.07	64.02	-11.29%
YoY %	10.68%	-23.82%	3.54%	-2.89%	-8.72%	7.89%	-	-
Horiz. %	83.51%	75.45%	99.03%	95.64%	98.48%	107.89%	100.00%	-
EPS	4.27	5.88	8.30	8.41	8.19	9.56	5.43	-14.76%
YoY %	-27.38%	-29.16%	-1.31%	2.69%	-14.33%	76.06%	-	-
Horiz. %	78.64%	108.29%	152.85%	154.88%	150.83%	176.06%	100.00%	-
DPS	1.50	3.00	3.15	4.20	3.80	3.02	3.05	-37.61%
YoY %	-50.00%	-4.76%	-25.00%	10.53%	25.83%	-0.98%	-	-
Horiz. %	49.18%	98.36%	103.28%	137.70%	124.59%	99.02%	100.00%	-
NAPS	0.8718	0.8681	0.8554	0.846	0.8387	0.8391	0.8108	4.94%
YoY %	0.43%	1.48%	1.11%	0.87%	-0.05%	3.49%	-	-
Horiz. %	107.52%	107.07%	105.50%	104.34%	103.44%	103.49%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/21	30/07/21	30/04/21	29/01/21	30/10/20	30/07/20	30/04/20	-
Price	0.895	0.89	0.925	0.815	0.745	0.69	0.705	-
P/RPS	1.67	1.84	1.46	1.33	1.18	1.01	1.10	31.99%
YoY %	-9.24%	26.03%	9.77%	12.71%	16.83%	-8.18%	-	-
Horiz. %	151.82%	167.27%	132.73%	120.91%	107.27%	91.82%	100.00%	-
P/EPS	20.94	15.13	11.14	9.69	9.10	7.27	12.98	37.43%
YoY %	38.40%	35.82%	14.96%	6.48%	25.17%	-43.99%	-	-
Horiz. %	161.33%	116.56%	85.82%	74.65%	70.11%	56.01%	100.00%	-
EY	4.78	6.61	8.97	10.32	10.99	13.75	7.71	-27.22%
YoY %	-27.69%	-26.31%	-13.08%	-6.10%	-20.07%	78.34%	-	-
Horiz. %	62.00%	85.73%	116.34%	133.85%	142.54%	178.34%	100.00%	-
DY	1.68	3.37	3.41	5.15	5.10	4.35	4.33	-46.71%
YoY %	-50.15%	-1.17%	-33.79%	0.98%	17.24%	0.46%	-	-
Horiz. %	38.80%	77.83%	78.75%	118.94%	117.78%	100.46%	100.00%	-
P/NAPS	1.03	1.03	1.08	0.96	0.89	0.83	0.87	11.87%
YoY %	0.00%	-4.63%	12.50%	7.87%	7.23%	-4.60%	-	-
Horiz. %	118.39%	118.39%	124.14%	110.34%	102.30%	95.40%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Price Multiplier on Announcement Date
Date	21/12/21	21/09/21	29/06/21	16/03/21	18/12/20	21/09/20	29/06/20	-
Price	0.77	0.91	0.91	0.87	1.01	0.765	0.68	-
P/RPS	1.44	1.88	1.44	1.42	1.60	1.12	1.06	22.59%
YoY %	-23.40%	30.56%	1.41%	-11.25%	42.86%	5.66%	-	-
Horiz. %	135.85%	177.36%	135.85%	133.96%	150.94%	105.66%	100.00%	-
P/EPS	18.02	15.47	10.96	10.34	12.33	8.06	12.52	27.39%
YoY %	16.48%	41.15%	6.00%	-16.14%	52.98%	-35.62%	-	-
Horiz. %	143.93%	123.56%	87.54%	82.59%	98.48%	64.38%	100.00%	-
EY	5.55	6.46	9.12	9.67	8.11	12.40	7.99	-21.51%
YoY %	-14.09%	-29.17%	-5.69%	19.24%	-34.60%	55.19%	-	-
Horiz. %	69.46%	80.85%	114.14%	121.03%	101.50%	155.19%	100.00%	-
DY	1.95	3.30	3.46	4.83	3.76	3.92	4.49	-42.56%
YoY %	-40.91%	-4.62%	-28.36%	28.46%	-4.08%	-12.69%	-	-
Horiz. %	43.43%	73.50%	77.06%	107.57%	83.74%	87.31%	100.00%	-
P/NAPS	0.88	1.05	1.06	1.03	1.20	0.92	0.84	3.14%
YoY %	-16.19%	-0.94%	2.91%	-14.17%	30.43%	9.52%	-	-
Horiz. %	104.76%	125.00%	126.19%	122.62%	142.86%	109.52%	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