[SUPERLN] QoQ TTM Result on 30-Apr-2018 [#4]

Stock

[SUPERLN] SUPERLON HOLDINGS BHD

Announcement Date

22-Jun-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

30-Apr-2018 [#4]

Profit Trend

QoQ- -28.86%

YoY- -48.16%

Quarter Report

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
TTM Result
Revenue	103,654	105,265	108,779	109,385	116,574	115,238	106,969	-2.07%
YoY %	-1.53%	-3.23%	-0.55%	-6.17%	1.16%	7.73%	-	-
Horiz. %	96.90%	98.41%	101.69%	102.26%	108.98%	107.73%	100.00%	-
PBT	13,113	16,118	15,247	15,862	22,325	25,270	26,730	-37.71%
YoY %	-18.64%	5.71%	-3.88%	-28.95%	-11.65%	-5.46%	-	-
Horiz. %	49.06%	60.30%	57.04%	59.34%	83.52%	94.54%	100.00%	-
Tax	-3,109	-3,951	-3,673	-3,595	-5,070	-5,471	-5,527	-31.78%
YoY %	21.31%	-7.57%	-2.17%	29.09%	7.33%	1.01%	-	-
Horiz. %	56.25%	71.49%	66.46%	65.04%	91.73%	98.99%	100.00%	-
NP	10,004	12,167	11,574	12,267	17,255	19,799	21,203	-39.31%
YoY %	-17.78%	5.12%	-5.65%	-28.91%	-12.85%	-6.62%	-	-
Horiz. %	47.18%	57.38%	54.59%	57.86%	81.38%	93.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,004	12,167	11,574	12,294	17,282	19,826	21,230	-39.36%
YoY %	-17.78%	5.12%	-5.86%	-28.86%	-12.83%	-6.61%	-	-
Horiz. %	47.12%	57.31%	54.52%	57.91%	81.40%	93.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.71%	24.51%	24.09%	22.66%	22.71%	21.65%	20.68%	-
YoY %	-3.26%	1.74%	6.31%	-0.22%	4.90%	4.69%	-	-
Horiz. %	114.65%	118.52%	116.49%	109.57%	109.82%	104.69%	100.00%	-
Total Cost	93,650	93,098	97,205	97,118	99,319	95,439	85,766	6.02%
YoY %	0.59%	-4.23%	0.09%	-2.22%	4.07%	11.28%	-	-
Horiz. %	109.19%	108.55%	113.34%	113.24%	115.80%	111.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	123,984	124,655	120,031	11,800,427	114,383	112,843	109,175	8.82%
YoY %	-0.54%	3.85%	-98.98%	10,216.59%	1.36%	3.36%	-	-
Horiz. %	113.56%	114.18%	109.94%	10,808.73%	104.77%	103.36%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Dividend
Div	4,842	4,604	4,366	5,558	5,558	8,734	9,131	-34.40%
YoY %	5.17%	5.45%	-21.45%	0.00%	-36.36%	-4.35%	-	-
Horiz. %	53.03%	50.42%	47.82%	60.87%	60.87%	95.65%	100.00%	-
Div Payout %	48.41%	37.85%	37.73%	45.21%	32.16%	44.06%	43.01%	-
YoY %	27.90%	0.32%	-16.55%	40.58%	-27.01%	2.44%	-	-
Horiz. %	112.56%	88.00%	87.72%	105.12%	74.77%	102.44%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Equity
Net Worth	123,984	124,655	120,031	11,800,427	114,383	112,843	109,175	8.82%
YoY %	-0.54%	3.85%	-98.98%	10,216.59%	1.36%	3.36%	-	-
Horiz. %	113.56%	114.18%	109.94%	10,808.73%	104.77%	103.36%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	160,000	158,800	0.50%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.76%	-	-
Horiz. %	100.76%	100.76%	100.76%	100.76%	100.76%	100.76%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Ratio Analysis
NP Margin	9.65%	11.56%	10.64%	11.21%	14.80%	17.18%	19.82%	-
YoY %	-16.52%	8.65%	-5.08%	-24.26%	-13.85%	-13.32%	-	-
Horiz. %	48.69%	58.32%	53.68%	56.56%	74.67%	86.68%	100.00%	-
ROE	8.07%	9.76%	9.64%	0.10%	15.11%	17.57%	19.45%	-
YoY %	-17.32%	1.24%	9,540.00%	-99.34%	-14.00%	-9.67%	-	-
Horiz. %	41.49%	50.18%	49.56%	0.51%	77.69%	90.33%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Per Share
RPS	65.29	66.30	68.50	68.88	73.41	72.57	67.36	-2.05%
YoY %	-1.52%	-3.21%	-0.55%	-6.17%	1.16%	7.73%	-	-
Horiz. %	96.93%	98.43%	101.69%	102.26%	108.98%	107.73%	100.00%	-
EPS	6.30	7.66	7.29	7.74	10.88	12.48	13.37	-39.36%
YoY %	-17.75%	5.08%	-5.81%	-28.86%	-12.82%	-6.66%	-	-
Horiz. %	47.12%	57.29%	54.53%	57.89%	81.38%	93.34%	100.00%	-
DPS	3.05	2.90	2.75	3.50	3.50	5.50	5.75	-34.39%
YoY %	5.17%	5.45%	-21.43%	0.00%	-36.36%	-4.35%	-	-
Horiz. %	53.04%	50.43%	47.83%	60.87%	60.87%	95.65%	100.00%	-
NAPS	0.7809	0.7851	0.7559	74.31	0.7203	0.7106	0.6875	8.83%
YoY %	-0.53%	3.86%	-98.98%	10,216.53%	1.37%	3.36%	-	-
Horiz. %	113.59%	114.20%	109.95%	10,808.73%	104.77%	103.36%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	65.30	66.32	68.53	68.91	73.44	72.60	67.39	-2.07%
YoY %	-1.54%	-3.22%	-0.55%	-6.17%	1.16%	7.73%	-	-
Horiz. %	96.90%	98.41%	101.69%	102.26%	108.98%	107.73%	100.00%	-
EPS	6.30	7.67	7.29	7.75	10.89	12.49	13.38	-39.39%
YoY %	-17.86%	5.21%	-5.94%	-28.83%	-12.81%	-6.65%	-	-
Horiz. %	47.09%	57.32%	54.48%	57.92%	81.39%	93.35%	100.00%	-
DPS	3.05	2.90	2.75	3.50	3.50	5.50	5.75	-34.39%
YoY %	5.17%	5.45%	-21.43%	0.00%	-36.36%	-4.35%	-	-
Horiz. %	53.04%	50.43%	47.83%	60.87%	60.87%	95.65%	100.00%	-
NAPS	0.7811	0.7853	0.7562	74.3449	0.7206	0.7109	0.6878	8.82%
YoY %	-0.53%	3.85%	-98.98%	10,217.08%	1.36%	3.36%	-	-
Horiz. %	113.56%	114.18%	109.94%	10,809.09%	104.77%	103.36%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	31/10/18	31/07/18	30/04/18	30/01/18	31/10/17	31/07/17	-
Price	1.27	1.16	1.13	1.20	1.69	2.19	2.63	-
P/RPS	1.95	1.75	1.65	1.74	2.30	3.02	3.90	-36.92%
YoY %	11.43%	6.06%	-5.17%	-24.35%	-23.84%	-22.56%	-	-
Horiz. %	50.00%	44.87%	42.31%	44.62%	58.97%	77.44%	100.00%	-
P/EPS	20.16	15.14	15.50	15.50	15.53	17.54	19.67	1.64%
YoY %	33.16%	-2.32%	0.00%	-0.19%	-11.46%	-10.83%	-	-
Horiz. %	102.49%	76.97%	78.80%	78.80%	78.95%	89.17%	100.00%	-
EY	4.96	6.61	6.45	6.45	6.44	5.70	5.08	-1.57%
YoY %	-24.96%	2.48%	0.00%	0.16%	12.98%	12.20%	-	-
Horiz. %	97.64%	130.12%	126.97%	126.97%	126.77%	112.20%	100.00%	-
DY	2.40	2.50	2.43	2.92	2.07	2.51	2.19	6.27%
YoY %	-4.00%	2.88%	-16.78%	41.06%	-17.53%	14.61%	-	-
Horiz. %	109.59%	114.16%	110.96%	133.33%	94.52%	114.61%	100.00%	-
P/NAPS	1.63	1.48	1.49	0.02	2.35	3.08	3.83	-43.33%
YoY %	10.14%	-0.67%	7,350.00%	-99.15%	-23.70%	-19.58%	-	-
Horiz. %	42.56%	38.64%	38.90%	0.52%	61.36%	80.42%	100.00%	-

	31/01/19	31/10/18	31/07/18	30/04/18	31/01/18	31/10/17	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	22/03/19	12/12/18	18/09/18	22/06/18	20/03/18	14/12/17	26/09/17	-
Price	1.29	1.26	1.20	1.24	1.60	2.03	2.76	-
P/RPS	1.98	1.90	1.75	1.80	2.18	2.80	4.10	-38.36%
YoY %	4.21%	8.57%	-2.78%	-17.43%	-22.14%	-31.71%	-	-
Horiz. %	48.29%	46.34%	42.68%	43.90%	53.17%	68.29%	100.00%	-
P/EPS	20.47	16.44	16.46	16.02	14.70	16.26	20.64	-0.54%
YoY %	24.51%	-0.12%	2.75%	8.98%	-9.59%	-21.22%	-	-
Horiz. %	99.18%	79.65%	79.75%	77.62%	71.22%	78.78%	100.00%	-
EY	4.88	6.08	6.07	6.24	6.80	6.15	4.84	0.54%
YoY %	-19.74%	0.16%	-2.72%	-8.24%	10.57%	27.07%	-	-
Horiz. %	100.83%	125.62%	125.41%	128.93%	140.50%	127.07%	100.00%	-
DY	2.36	2.30	2.29	2.82	2.19	2.71	2.08	8.75%
YoY %	2.61%	0.44%	-18.79%	28.77%	-19.19%	30.29%	-	-
Horiz. %	113.46%	110.58%	110.10%	135.58%	105.29%	130.29%	100.00%	-
P/NAPS	1.65	1.60	1.59	0.02	2.22	2.86	4.01	-44.58%
YoY %	3.12%	0.63%	7,850.00%	-99.10%	-22.38%	-28.68%	-	-
Horiz. %	41.15%	39.90%	39.65%	0.50%	55.36%	71.32%	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