[SUPERLN] QoQ Annualized Quarter Result on 31-Oct-2019 [#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- 3.58%
YoY- -27.25%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 109,624 101,619 110,437 112,772 112,888 105,703 104,394 3.31%
PBT 18,756 11,248 12,820 13,488 12,928 14,057 15,588 13.13%
Tax -3,576 -2,625 -3,085 -3,192 -2,988 -3,765 -4,092 -8.60%
NP 15,180 8,623 9,734 10,296 9,940 10,292 11,496 20.38%
-
NP to SH 15,180 8,623 9,734 10,296 9,940 10,292 11,496 20.38%
-
Tax Rate 19.07% 23.34% 24.06% 23.67% 23.11% 26.78% 26.25% -
Total Cost 94,444 92,996 100,702 102,476 102,948 95,411 92,898 1.10%
-
Net Worth 133,184 128,701 128,116 128,186 125,364 124,110 123,984 4.89%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 4,800 4,841 6,455 6,032 4,762 4,842 6,456 -17.94%
Div Payout % 31.62% 56.15% 66.31% 58.59% 47.91% 47.05% 56.16% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 133,184 128,701 128,116 128,186 125,364 124,110 123,984 4.89%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 13.85% 8.49% 8.81% 9.13% 8.81% 9.74% 11.01% -
ROE 11.40% 6.70% 7.60% 8.03% 7.93% 8.29% 9.27% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 68.52 64.02 69.57 71.04 71.11 66.58 65.75 2.79%
EPS 9.56 5.43 6.13 6.48 6.28 6.48 7.24 20.37%
DPS 3.00 3.05 4.07 3.80 3.00 3.05 4.07 -18.41%
NAPS 0.8324 0.8108 0.8071 0.8075 0.7897 0.7817 0.7809 4.35%
Adjusted Per Share Value based on latest NOSH - 160,000
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 68.52 63.51 69.02 70.48 70.56 66.06 65.25 3.31%
EPS 9.56 5.39 6.08 6.44 6.21 6.43 7.19 20.93%
DPS 3.00 3.03 4.03 3.77 2.98 3.03 4.04 -18.01%
NAPS 0.8324 0.8044 0.8007 0.8012 0.7835 0.7757 0.7749 4.89%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.69 0.705 0.80 0.985 0.89 1.06 1.27 -
P/RPS 1.01 1.10 1.15 1.39 1.25 1.59 1.93 -35.08%
P/EPS 7.27 12.98 13.05 15.19 14.21 16.35 17.54 -44.43%
EY 13.75 7.71 7.67 6.58 7.04 6.12 5.70 79.96%
DY 4.35 4.33 5.08 3.86 3.37 2.88 3.20 22.73%
P/NAPS 0.83 0.87 0.99 1.22 1.13 1.36 1.63 -36.25%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 21/09/20 29/06/20 13/03/20 09/12/19 26/09/19 25/06/19 22/03/19 -
Price 0.765 0.68 0.60 0.99 0.915 1.00 1.29 -
P/RPS 1.12 1.06 0.86 1.39 1.29 1.50 1.96 -31.16%
P/EPS 8.06 12.52 9.78 15.26 14.61 15.43 17.82 -41.10%
EY 12.40 7.99 10.22 6.55 6.84 6.48 5.61 69.76%
DY 3.92 4.49 6.78 3.84 3.28 3.05 3.15 15.71%
P/NAPS 0.92 0.84 0.74 1.23 1.16 1.28 1.65 -32.28%

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