[SUPERLN] QoQ Cumulative Quarter Result on 30-Apr-2021 [#4]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- 31.55%
YoY- 52.8%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 66,416 42,426 19,165 100,628 72,894 50,036 27,406 80.12%
PBT 6,297 4,021 2,632 15,221 11,286 8,058 4,689 21.65%
Tax -972 -629 -298 -2,045 -1,270 -1,558 -894 5.71%
NP 5,325 3,392 2,334 13,176 10,016 6,500 3,795 25.25%
-
NP to SH 5,325 3,392 2,334 13,176 10,016 6,500 3,795 25.25%
-
Tax Rate 15.44% 15.64% 11.32% 13.44% 11.25% 19.33% 19.07% -
Total Cost 61,091 39,034 16,831 87,452 62,878 43,536 23,611 88.14%
-
Net Worth 140,627 138,373 137,786 135,770 134,278 133,120 133,184 3.68%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 2,380 1,190 1,190 4,999 4,999 3,015 1,200 57.66%
Div Payout % 44.71% 35.09% 51.00% 37.95% 49.92% 46.40% 31.62% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 140,627 138,373 137,786 135,770 134,278 133,120 133,184 3.68%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 8.02% 8.00% 12.18% 13.09% 13.74% 12.99% 13.85% -
ROE 3.79% 2.45% 1.69% 9.70% 7.46% 4.88% 2.85% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 41.84 26.73 12.07 63.40 45.93 31.52 17.13 81.07%
EPS 3.35 2.14 1.47 8.30 6.31 4.10 2.39 25.16%
DPS 1.50 0.75 0.75 3.15 3.15 1.90 0.75 58.53%
NAPS 0.886 0.8718 0.8681 0.8554 0.846 0.8387 0.8324 4.23%
Adjusted Per Share Value based on latest NOSH - 160,000
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 41.51 26.52 11.98 62.89 45.56 31.27 17.13 80.12%
EPS 3.33 2.12 1.46 8.24 6.26 4.06 2.39 24.67%
DPS 1.49 0.74 0.74 3.12 3.12 1.88 0.75 57.83%
NAPS 0.8789 0.8648 0.8612 0.8486 0.8392 0.832 0.8324 3.68%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.79 0.895 0.89 0.925 0.815 0.745 0.69 -
P/RPS 1.89 3.35 7.37 1.46 1.77 2.36 4.03 -39.55%
P/EPS 23.55 41.88 60.52 11.14 12.92 18.19 29.09 -13.10%
EY 4.25 2.39 1.65 8.97 7.74 5.50 3.44 15.09%
DY 1.90 0.84 0.84 3.41 3.87 2.55 1.09 44.69%
P/NAPS 0.89 1.03 1.03 1.08 0.96 0.89 0.83 4.74%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 16/03/22 21/12/21 21/09/21 29/06/21 16/03/21 18/12/20 21/09/20 -
Price 0.705 0.77 0.91 0.91 0.87 1.01 0.765 -
P/RPS 1.68 2.88 7.54 1.44 1.89 3.20 4.47 -47.82%
P/EPS 21.01 36.03 61.88 10.96 13.79 24.66 32.25 -24.79%
EY 4.76 2.78 1.62 9.12 7.25 4.05 3.10 32.99%
DY 2.13 0.97 0.82 3.46 3.62 1.88 0.98 67.55%
P/NAPS 0.80 0.88 1.05 1.06 1.03 1.20 0.92 -8.87%

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