[SUPERLN] QoQ Annualized Quarter Result on 31-Oct-2021 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
21-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- -27.34%
YoY- -47.82%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 119,068 92,054 88,554 84,852 76,660 100,628 97,192 14.53%
PBT 5,384 7,404 8,396 8,042 10,528 15,221 15,048 -49.69%
Tax -1,836 -1,194 -1,296 -1,258 -1,192 -2,045 -1,693 5.57%
NP 3,548 6,210 7,100 6,784 9,336 13,176 13,354 -58.77%
-
NP to SH 3,548 6,210 7,100 6,784 9,336 13,176 13,354 -58.77%
-
Tax Rate 34.10% 16.13% 15.44% 15.64% 11.32% 13.44% 11.25% -
Total Cost 115,520 85,844 81,454 78,068 67,324 87,452 83,837 23.89%
-
Net Worth 143,960 142,786 140,627 138,373 137,786 135,770 134,278 4.76%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div - 2,380 3,174 2,380 4,761 4,999 6,666 -
Div Payout % - 38.34% 44.71% 35.09% 51.00% 37.95% 49.92% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 143,960 142,786 140,627 138,373 137,786 135,770 134,278 4.76%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 2.98% 6.75% 8.02% 8.00% 12.18% 13.09% 13.74% -
ROE 2.46% 4.35% 5.05% 4.90% 6.78% 9.70% 9.95% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 75.02 58.00 55.79 53.46 48.30 63.40 61.23 14.54%
EPS 2.24 3.91 4.47 4.28 5.88 8.30 8.41 -58.70%
DPS 0.00 1.50 2.00 1.50 3.00 3.15 4.20 -
NAPS 0.907 0.8996 0.886 0.8718 0.8681 0.8554 0.846 4.76%
Adjusted Per Share Value based on latest NOSH - 160,000
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 74.42 57.53 55.35 53.03 47.91 62.89 60.75 14.53%
EPS 2.22 3.88 4.44 4.24 5.84 8.24 8.35 -58.75%
DPS 0.00 1.49 1.98 1.49 2.98 3.12 4.17 -
NAPS 0.8998 0.8924 0.8789 0.8648 0.8612 0.8486 0.8392 4.77%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.67 0.725 0.79 0.895 0.89 0.925 0.815 -
P/RPS 0.89 1.25 1.42 1.67 1.84 1.46 1.33 -23.55%
P/EPS 29.97 18.53 17.66 20.94 15.13 11.14 9.69 112.71%
EY 3.34 5.40 5.66 4.78 6.61 8.97 10.32 -52.95%
DY 0.00 2.07 2.53 1.68 3.37 3.41 5.15 -
P/NAPS 0.74 0.81 0.89 1.03 1.03 1.08 0.96 -15.97%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 21/09/22 30/06/22 16/03/22 21/12/21 21/09/21 29/06/21 16/03/21 -
Price 0.665 0.69 0.705 0.77 0.91 0.91 0.87 -
P/RPS 0.89 1.19 1.26 1.44 1.88 1.44 1.42 -26.82%
P/EPS 29.75 17.64 15.76 18.02 15.47 10.96 10.34 102.68%
EY 3.36 5.67 6.35 5.55 6.46 9.12 9.67 -50.67%
DY 0.00 2.17 2.84 1.95 3.30 3.46 4.83 -
P/NAPS 0.73 0.77 0.80 0.88 1.05 1.06 1.03 -20.55%

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