[SUPERLN] QoQ Quarter Result on 30-Apr-2017 [#4]

Stock

[SUPERLN] SUPERLON HOLDINGS BHD

Announcement Date

20-Jun-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

30-Apr-2017 [#4]

Profit Trend

QoQ- 1.92%

YoY- 72.02%

Quarter Report

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Quarter Result
Revenue	27,137	30,565	26,326	32,546	25,801	22,296	25,625	3.88%
YoY %	-11.22%	16.10%	-19.11%	26.14%	15.72%	-12.99%	-	-
Horiz. %	105.90%	119.28%	102.74%	127.01%	100.69%	87.01%	100.00%	-
PBT	5,023	4,863	4,554	7,885	7,968	6,323	8,047	-26.89%
YoY %	3.29%	6.79%	-42.24%	-1.04%	26.02%	-21.42%	-	-
Horiz. %	62.42%	60.43%	56.59%	97.99%	99.02%	78.58%	100.00%	-
Tax	-1,314	-1,228	-1,013	-1,515	-1,718	-1,284	-1,992	-24.16%
YoY %	-7.00%	-21.22%	33.14%	11.82%	-33.80%	35.54%	-	-
Horiz. %	65.96%	61.65%	50.85%	76.05%	86.24%	64.46%	100.00%	-
NP	3,709	3,635	3,541	6,370	6,250	5,039	6,055	-27.80%
YoY %	2.04%	2.65%	-44.41%	1.92%	24.03%	-16.78%	-	-
Horiz. %	61.26%	60.03%	58.48%	105.20%	103.22%	83.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,709	3,635	3,568	6,370	6,250	5,039	6,052	-27.78%
YoY %	2.04%	1.88%	-43.99%	1.92%	24.03%	-16.74%	-	-
Horiz. %	61.29%	60.06%	58.96%	105.25%	103.27%	83.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.16%	25.25%	22.24%	19.21%	21.56%	20.31%	24.75%	-
YoY %	3.60%	13.53%	15.77%	-10.90%	6.15%	-17.94%	-	-
Horiz. %	105.70%	102.02%	89.86%	77.62%	87.11%	82.06%	100.00%	-
Total Cost	23,428	26,930	22,785	26,176	19,551	17,257	19,570	12.70%
YoY %	-13.00%	18.19%	-12.95%	33.89%	13.29%	-11.82%	-	-
Horiz. %	119.71%	137.61%	116.43%	133.76%	99.90%	88.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	114,383	112,843	109,175	107,991	79,406	98,550	93,405	14.41%
YoY %	1.36%	3.36%	1.10%	36.00%	-19.43%	5.51%	-	-
Horiz. %	122.46%	120.81%	116.88%	115.62%	85.01%	105.51%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Dividend
Div	1,588	1,588	2,382	-	2,382	1,985	1,982	-13.70%
YoY %	0.00%	-33.33%	0.00%	-	20.00%	0.15%	-	-
Horiz. %	80.12%	80.12%	120.18%	-	120.18%	100.15%	100.00%	-
Div Payout %	42.81%	43.69%	66.76%	-	38.11%	39.40%	32.77%	-
YoY %	-2.01%	-34.56%	0.00%	-	-3.27%	20.23%	-	-
Horiz. %	130.64%	133.32%	203.72%	-	116.30%	120.23%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Equity
Net Worth	114,383	112,843	109,175	107,991	79,406	98,550	93,405	14.41%
YoY %	1.36%	3.36%	1.10%	36.00%	-19.43%	5.51%	-	-
Horiz. %	122.46%	120.81%	116.88%	115.62%	85.01%	105.51%	100.00%	-
NOSH	160,000	160,000	160,000	80,000	80,000	80,000	79,318	59.44%
YoY %	0.00%	0.00%	100.00%	0.00%	0.00%	0.86%	-	-
Horiz. %	201.72%	201.72%	201.72%	100.86%	100.86%	100.86%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Ratio Analysis
NP Margin	13.67%	11.89%	13.45%	19.57%	24.22%	22.60%	23.63%	-
YoY %	14.97%	-11.60%	-31.27%	-19.20%	7.17%	-4.36%	-	-
Horiz. %	57.85%	50.32%	56.92%	82.82%	102.50%	95.64%	100.00%	-
ROE	3.24%	3.22%	3.27%	5.90%	7.87%	5.11%	6.48%	-
YoY %	0.62%	-1.53%	-44.58%	-25.03%	54.01%	-21.14%	-	-
Horiz. %	50.00%	49.69%	50.46%	91.05%	121.45%	78.86%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Per Share
RPS	17.09	19.25	16.58	40.99	32.49	28.08	32.31	-34.52%
YoY %	-11.22%	16.10%	-59.55%	26.16%	15.71%	-13.09%	-	-
Horiz. %	52.89%	59.58%	51.32%	126.86%	100.56%	86.91%	100.00%	-
EPS	2.34	2.29	2.23	8.02	3.94	6.35	7.63	-54.42%
YoY %	2.18%	2.69%	-72.19%	103.55%	-37.95%	-16.78%	-	-
Horiz. %	30.67%	30.01%	29.23%	105.11%	51.64%	83.22%	100.00%	-
DPS	1.00	1.00	1.50	0.00	3.00	2.50	2.50	-45.62%
YoY %	0.00%	-33.33%	0.00%	0.00%	20.00%	0.00%	-	-
Horiz. %	40.00%	40.00%	60.00%	0.00%	120.00%	100.00%	100.00%	-
NAPS	0.7203	0.7106	0.6875	1.3601	1.00	1.2411	1.1776	-27.87%
YoY %	1.37%	3.36%	-49.45%	36.01%	-19.43%	5.39%	-	-
Horiz. %	61.17%	60.34%	58.38%	115.50%	84.92%	105.39%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 80,000
RPS	16.96	19.10	16.45	20.34	16.13	13.94	16.02	3.86%
YoY %	-11.20%	16.11%	-19.12%	26.10%	15.71%	-12.98%	-	-
Horiz. %	105.87%	119.23%	102.68%	126.97%	100.69%	87.02%	100.00%	-
EPS	2.32	2.27	2.23	3.98	3.91	3.15	3.78	-27.71%
YoY %	2.20%	1.79%	-43.97%	1.79%	24.13%	-16.67%	-	-
Horiz. %	61.38%	60.05%	58.99%	105.29%	103.44%	83.33%	100.00%	-
DPS	0.99	0.99	1.49	0.00	1.49	1.24	1.24	-13.90%
YoY %	0.00%	-33.56%	0.00%	0.00%	20.16%	0.00%	-	-
Horiz. %	79.84%	79.84%	120.16%	0.00%	120.16%	100.00%	100.00%	-
NAPS	0.7149	0.7053	0.6823	0.6749	0.4963	0.6159	0.5838	14.41%
YoY %	1.36%	3.37%	1.10%	35.99%	-19.42%	5.50%	-	-
Horiz. %	122.46%	120.81%	116.87%	115.60%	85.01%	105.50%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	-
Price	1.69	2.19	2.63	3.40	2.55	2.38	2.14	-
P/RPS	9.89	11.38	15.86	8.29	7.85	8.48	6.62	30.58%
YoY %	-13.09%	-28.25%	91.31%	5.61%	-7.43%	28.10%	-	-
Horiz. %	149.40%	171.90%	239.58%	125.23%	118.58%	128.10%	100.00%	-
P/EPS	72.36	95.67	117.05	42.38	32.40	37.50	28.05	87.77%
YoY %	-24.37%	-18.27%	176.19%	30.80%	-13.60%	33.69%	-	-
Horiz. %	257.97%	341.07%	417.29%	151.09%	115.51%	133.69%	100.00%	-
EY	1.38	1.05	0.85	2.36	3.09	2.67	3.57	-46.84%
YoY %	31.43%	23.53%	-63.98%	-23.62%	15.73%	-25.21%	-	-
Horiz. %	38.66%	29.41%	23.81%	66.11%	86.55%	74.79%	100.00%	-
DY	0.59	0.46	0.57	0.00	1.18	1.05	1.17	-36.56%
YoY %	28.26%	-19.30%	0.00%	0.00%	12.38%	-10.26%	-	-
Horiz. %	50.43%	39.32%	48.72%	0.00%	100.85%	89.74%	100.00%	-
P/NAPS	2.35	3.08	3.83	2.50	2.55	1.92	1.82	18.52%
YoY %	-23.70%	-19.58%	53.20%	-1.96%	32.81%	5.49%	-	-
Horiz. %	129.12%	169.23%	210.44%	137.36%	140.11%	105.49%	100.00%	-

	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	20/03/18	14/12/17	26/09/17	20/06/17	24/03/17	15/12/16	27/09/16	-
Price	1.60	2.03	2.76	1.92	2.70	2.46	2.38	-
P/RPS	9.36	10.55	16.65	4.68	8.31	8.76	7.37	17.22%
YoY %	-11.28%	-36.64%	255.77%	-43.68%	-5.14%	18.86%	-	-
Horiz. %	127.00%	143.15%	225.92%	63.50%	112.75%	118.86%	100.00%	-
P/EPS	68.50	88.68	122.84	23.93	34.30	38.77	31.19	68.71%
YoY %	-22.76%	-27.81%	413.33%	-30.23%	-11.53%	24.30%	-	-
Horiz. %	219.62%	284.32%	393.84%	76.72%	109.97%	124.30%	100.00%	-
EY	1.46	1.13	0.81	4.18	2.92	2.58	3.21	-40.77%
YoY %	29.20%	39.51%	-80.62%	43.15%	13.18%	-19.63%	-	-
Horiz. %	45.48%	35.20%	25.23%	130.22%	90.97%	80.37%	100.00%	-
DY	0.62	0.49	0.54	0.00	1.11	1.02	1.05	-29.54%
YoY %	26.53%	-9.26%	0.00%	0.00%	8.82%	-2.86%	-	-
Horiz. %	59.05%	46.67%	51.43%	0.00%	105.71%	97.14%	100.00%	-
P/NAPS	2.22	2.86	4.01	1.41	2.70	1.98	2.02	6.47%
YoY %	-22.38%	-28.68%	184.40%	-47.78%	36.36%	-1.98%	-	-
Horiz. %	109.90%	141.58%	198.51%	69.80%	133.66%	98.02%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos