[SUPERLN] QoQ Cumulative Quarter Result on 31-Jul-2020 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
21-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- -55.99%
YoY- 52.72%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 100,628 72,894 50,036 27,406 101,619 82,828 56,386 47.18%
PBT 15,221 11,286 8,058 4,689 11,248 9,615 6,744 72.14%
Tax -2,045 -1,270 -1,558 -894 -2,625 -2,314 -1,596 17.98%
NP 13,176 10,016 6,500 3,795 8,623 7,301 5,148 87.21%
-
NP to SH 13,176 10,016 6,500 3,795 8,623 7,301 5,148 87.21%
-
Tax Rate 13.44% 11.25% 19.33% 19.07% 23.34% 24.07% 23.67% -
Total Cost 87,452 62,878 43,536 23,611 92,996 75,527 51,238 42.86%
-
Net Worth 135,770 134,278 133,120 133,184 128,701 128,116 128,186 3.91%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 4,999 4,999 3,015 1,200 4,841 4,841 3,016 40.09%
Div Payout % 37.95% 49.92% 46.40% 31.62% 56.15% 66.31% 58.59% -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 135,770 134,278 133,120 133,184 128,701 128,116 128,186 3.91%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 13.09% 13.74% 12.99% 13.85% 8.49% 8.81% 9.13% -
ROE 9.70% 7.46% 4.88% 2.85% 6.70% 5.70% 4.02% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 63.40 45.93 31.52 17.13 64.02 52.18 35.52 47.19%
EPS 8.30 6.31 4.10 2.39 5.43 4.60 3.24 87.32%
DPS 3.15 3.15 1.90 0.75 3.05 3.05 1.90 40.12%
NAPS 0.8554 0.846 0.8387 0.8324 0.8108 0.8071 0.8075 3.92%
Adjusted Per Share Value based on latest NOSH - 160,000
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 63.40 45.92 31.52 17.27 64.02 52.18 35.52 47.19%
EPS 8.30 6.31 4.10 2.39 5.43 4.60 3.24 87.32%
DPS 3.15 3.15 1.90 0.76 3.05 3.05 1.90 40.12%
NAPS 0.8554 0.846 0.8387 0.8391 0.8108 0.8072 0.8076 3.91%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.925 0.815 0.745 0.69 0.705 0.80 0.985 -
P/RPS 1.46 1.77 2.36 4.03 1.10 1.53 2.77 -34.77%
P/EPS 11.14 12.92 18.19 29.09 12.98 17.39 30.37 -48.78%
EY 8.97 7.74 5.50 3.44 7.71 5.75 3.29 95.28%
DY 3.41 3.87 2.55 1.09 4.33 3.81 1.93 46.20%
P/NAPS 1.08 0.96 0.89 0.83 0.87 0.99 1.22 -7.81%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 29/06/21 16/03/21 18/12/20 21/09/20 29/06/20 13/03/20 09/12/19 -
Price 0.91 0.87 1.01 0.765 0.68 0.60 0.99 -
P/RPS 1.44 1.89 3.20 4.47 1.06 1.15 2.79 -35.68%
P/EPS 10.96 13.79 24.66 32.25 12.52 13.05 30.53 -49.52%
EY 9.12 7.25 4.05 3.10 7.99 7.67 3.28 97.85%
DY 3.46 3.62 1.88 0.98 4.49 5.08 1.92 48.14%
P/NAPS 1.06 1.03 1.20 0.92 0.84 0.74 1.23 -9.44%

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