[SUPERLN] QoQ Cumulative Quarter Result on 31-Jan-2020 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
13-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 41.82%
YoY- -15.32%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 50,036 27,406 101,619 82,828 56,386 28,222 105,703 -39.12%
PBT 8,058 4,689 11,248 9,615 6,744 3,232 14,057 -30.87%
Tax -1,558 -894 -2,625 -2,314 -1,596 -747 -3,765 -44.32%
NP 6,500 3,795 8,623 7,301 5,148 2,485 10,292 -26.28%
-
NP to SH 6,500 3,795 8,623 7,301 5,148 2,485 10,292 -26.28%
-
Tax Rate 19.33% 19.07% 23.34% 24.07% 23.67% 23.11% 26.78% -
Total Cost 43,536 23,611 92,996 75,527 51,238 25,737 95,411 -40.58%
-
Net Worth 133,120 133,184 128,701 128,116 128,186 125,364 124,110 4.76%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 3,015 1,200 4,841 4,841 3,016 1,190 4,842 -26.97%
Div Payout % 46.40% 31.62% 56.15% 66.31% 58.59% 47.91% 47.05% -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 133,120 133,184 128,701 128,116 128,186 125,364 124,110 4.76%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 12.99% 13.85% 8.49% 8.81% 9.13% 8.81% 9.74% -
ROE 4.88% 2.85% 6.70% 5.70% 4.02% 1.98% 8.29% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 31.52 17.13 64.02 52.18 35.52 17.78 66.58 -39.11%
EPS 4.10 2.39 5.43 4.60 3.24 1.57 6.48 -26.19%
DPS 1.90 0.75 3.05 3.05 1.90 0.75 3.05 -26.95%
NAPS 0.8387 0.8324 0.8108 0.8071 0.8075 0.7897 0.7817 4.78%
Adjusted Per Share Value based on latest NOSH - 160,000
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 31.27 17.13 63.51 51.77 35.24 17.64 66.06 -39.12%
EPS 4.06 2.39 5.39 4.56 3.22 1.55 6.43 -26.29%
DPS 1.88 0.75 3.03 3.03 1.89 0.74 3.03 -27.14%
NAPS 0.832 0.8324 0.8044 0.8007 0.8012 0.7835 0.7757 4.75%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.745 0.69 0.705 0.80 0.985 0.89 1.06 -
P/RPS 2.36 4.03 1.10 1.53 2.77 5.01 1.59 29.96%
P/EPS 18.19 29.09 12.98 17.39 30.37 56.86 16.35 7.33%
EY 5.50 3.44 7.71 5.75 3.29 1.76 6.12 -6.84%
DY 2.55 1.09 4.33 3.81 1.93 0.84 2.88 -7.75%
P/NAPS 0.89 0.83 0.87 0.99 1.22 1.13 1.36 -24.52%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 18/12/20 21/09/20 29/06/20 13/03/20 09/12/19 26/09/19 25/06/19 -
Price 1.01 0.765 0.68 0.60 0.99 0.915 1.00 -
P/RPS 3.20 4.47 1.06 1.15 2.79 5.15 1.50 65.33%
P/EPS 24.66 32.25 12.52 13.05 30.53 58.45 15.43 36.50%
EY 4.05 3.10 7.99 7.67 3.28 1.71 6.48 -26.79%
DY 1.88 0.98 4.49 5.08 1.92 0.82 3.05 -27.46%
P/NAPS 1.20 0.92 0.84 0.74 1.23 1.16 1.28 -4.19%

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