[SUPERLN] QoQ TTM Result on 30-Apr-2019 [#4]

Stock

[SUPERLN] SUPERLON HOLDINGS BHD

Announcement Date

25-Jun-2019

Admission Sponsor

Sponsor

Financial Year

30-Apr-2019

Quarter

30-Apr-2019 [#4]

Profit Trend

QoQ- 2.88%

YoY- -16.28%

Quarter Report

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
TTM Result
Revenue	110,234	109,319	108,206	105,704	103,654	105,265	108,779	0.88%
YoY %	0.84%	1.03%	2.37%	1.98%	-1.53%	-3.23%	-	-
Horiz. %	101.34%	100.50%	99.47%	97.17%	95.29%	96.77%	100.00%	-
PBT	11,980	11,127	13,350	14,057	13,113	16,118	15,247	-14.81%
YoY %	7.67%	-16.65%	-5.03%	7.20%	-18.64%	5.71%	-	-
Horiz. %	78.57%	72.98%	87.56%	92.20%	86.00%	105.71%	100.00%	-
Tax	-3,009	-2,764	-3,421	-3,765	-3,109	-3,951	-3,673	-12.41%
YoY %	-8.86%	19.20%	9.14%	-21.10%	21.31%	-7.57%	-	-
Horiz. %	81.92%	75.25%	93.14%	102.50%	84.64%	107.57%	100.00%	-
NP	8,971	8,363	9,929	10,292	10,004	12,167	11,574	-15.58%
YoY %	7.27%	-15.77%	-3.53%	2.88%	-17.78%	5.12%	-	-
Horiz. %	77.51%	72.26%	85.79%	88.92%	86.44%	105.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,971	8,363	9,929	10,292	10,004	12,167	11,574	-15.58%
YoY %	7.27%	-15.77%	-3.53%	2.88%	-17.78%	5.12%	-	-
Horiz. %	77.51%	72.26%	85.79%	88.92%	86.44%	105.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.12%	24.84%	25.63%	26.78%	23.71%	24.51%	24.09%	-
YoY %	1.13%	-3.08%	-4.29%	12.95%	-3.26%	1.74%	-	-
Horiz. %	104.28%	103.11%	106.39%	111.17%	98.42%	101.74%	100.00%	-
Total Cost	101,263	100,956	98,277	95,412	93,650	93,098	97,205	2.75%
YoY %	0.30%	2.73%	3.00%	1.88%	0.59%	-4.23%	-	-
Horiz. %	104.17%	103.86%	101.10%	98.16%	96.34%	95.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	128,116	128,186	125,364	124,110	123,984	124,655	120,031	4.42%
YoY %	-0.05%	2.25%	1.01%	0.10%	-0.54%	3.85%	-	-
Horiz. %	106.74%	106.79%	104.44%	103.40%	103.29%	103.85%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Dividend
Div	4,841	4,842	4,842	4,842	4,842	4,604	4,366	7.10%
YoY %	-0.02%	0.00%	0.00%	0.00%	5.17%	5.45%	-	-
Horiz. %	110.88%	110.90%	110.90%	110.90%	110.90%	105.45%	100.00%	-
Div Payout %	53.97%	57.90%	48.77%	47.05%	48.41%	37.85%	37.73%	-
YoY %	-6.79%	18.72%	3.66%	-2.81%	27.90%	0.32%	-	-
Horiz. %	143.04%	153.46%	129.26%	124.70%	128.31%	100.32%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Equity
Net Worth	128,116	128,186	125,364	124,110	123,984	124,655	120,031	4.42%
YoY %	-0.05%	2.25%	1.01%	0.10%	-0.54%	3.85%	-	-
Horiz. %	106.74%	106.79%	104.44%	103.40%	103.29%	103.85%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	160,000	160,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Ratio Analysis
NP Margin	8.14%	7.65%	9.18%	9.74%	9.65%	11.56%	10.64%	-
YoY %	6.41%	-16.67%	-5.75%	0.93%	-16.52%	8.65%	-	-
Horiz. %	76.50%	71.90%	86.28%	91.54%	90.70%	108.65%	100.00%	-
ROE	7.00%	6.52%	7.92%	8.29%	8.07%	9.76%	9.64%	-
YoY %	7.36%	-17.68%	-4.46%	2.73%	-17.32%	1.24%	-	-
Horiz. %	72.61%	67.63%	82.16%	86.00%	83.71%	101.24%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Per Share
RPS	69.44	68.86	68.16	66.58	65.29	66.30	68.50	0.91%
YoY %	0.84%	1.03%	2.37%	1.98%	-1.52%	-3.21%	-	-
Horiz. %	101.37%	100.53%	99.50%	97.20%	95.31%	96.79%	100.00%	-
EPS	5.65	5.27	6.25	6.48	6.30	7.66	7.29	-15.58%
YoY %	7.21%	-15.68%	-3.55%	2.86%	-17.75%	5.08%	-	-
Horiz. %	77.50%	72.29%	85.73%	88.89%	86.42%	105.08%	100.00%	-
DPS	3.05	3.05	3.05	3.05	3.05	2.90	2.75	7.12%
YoY %	0.00%	0.00%	0.00%	0.00%	5.17%	5.45%	-	-
Horiz. %	110.91%	110.91%	110.91%	110.91%	110.91%	105.45%	100.00%	-
NAPS	0.8071	0.8075	0.7897	0.7817	0.7809	0.7851	0.7559	4.45%
YoY %	-0.05%	2.25%	1.02%	0.10%	-0.53%	3.86%	-	-
Horiz. %	106.77%	106.83%	104.47%	103.41%	103.31%	103.86%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	68.90	68.32	67.63	66.07	64.78	65.79	67.99	0.88%
YoY %	0.85%	1.02%	2.36%	1.99%	-1.54%	-3.24%	-	-
Horiz. %	101.34%	100.49%	99.47%	97.18%	95.28%	96.76%	100.00%	-
EPS	5.61	5.23	6.21	6.43	6.25	7.60	7.23	-15.52%
YoY %	7.27%	-15.78%	-3.42%	2.88%	-17.76%	5.12%	-	-
Horiz. %	77.59%	72.34%	85.89%	88.93%	86.45%	105.12%	100.00%	-
DPS	3.03	3.03	3.03	3.03	3.03	2.88	2.73	7.17%
YoY %	0.00%	0.00%	0.00%	0.00%	5.21%	5.49%	-	-
Horiz. %	110.99%	110.99%	110.99%	110.99%	110.99%	105.49%	100.00%	-
NAPS	0.8007	0.8012	0.7835	0.7757	0.7749	0.7791	0.7502	4.42%
YoY %	-0.06%	2.26%	1.01%	0.10%	-0.54%	3.85%	-	-
Horiz. %	106.73%	106.80%	104.44%	103.40%	103.29%	103.85%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	-
Price	0.80	0.985	0.89	1.06	1.27	1.16	1.13	-
P/RPS	1.15	1.43	1.31	1.59	1.95	1.75	1.65	-21.33%
YoY %	-19.58%	9.16%	-17.61%	-18.46%	11.43%	6.06%	-	-
Horiz. %	69.70%	86.67%	79.39%	96.36%	118.18%	106.06%	100.00%	-
P/EPS	14.16	18.70	14.23	16.35	20.16	15.14	15.50	-5.83%
YoY %	-24.28%	31.41%	-12.97%	-18.90%	33.16%	-2.32%	-	-
Horiz. %	91.35%	120.65%	91.81%	105.48%	130.06%	97.68%	100.00%	-
EY	7.06	5.35	7.03	6.12	4.96	6.61	6.45	6.19%
YoY %	31.96%	-23.90%	14.87%	23.39%	-24.96%	2.48%	-	-
Horiz. %	109.46%	82.95%	108.99%	94.88%	76.90%	102.48%	100.00%	-
DY	3.81	3.10	3.43	2.88	2.40	2.50	2.43	34.85%
YoY %	22.90%	-9.62%	19.10%	20.00%	-4.00%	2.88%	-	-
Horiz. %	156.79%	127.57%	141.15%	118.52%	98.77%	102.88%	100.00%	-
P/NAPS	0.99	1.22	1.13	1.36	1.63	1.48	1.49	-23.79%
YoY %	-18.85%	7.96%	-16.91%	-16.56%	10.14%	-0.67%	-	-
Horiz. %	66.44%	81.88%	75.84%	91.28%	109.40%	99.33%	100.00%	-

	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	31/10/18	31/07/18	CAGR
Price Multiplier on Announcement Date
Date	13/03/20	09/12/19	26/09/19	25/06/19	22/03/19	12/12/18	18/09/18	-
Price	0.60	0.99	0.915	1.00	1.29	1.26	1.20	-
P/RPS	0.86	1.44	1.34	1.50	1.98	1.90	1.75	-37.64%
YoY %	-40.28%	7.46%	-10.67%	-24.24%	4.21%	8.57%	-	-
Horiz. %	49.14%	82.29%	76.57%	85.71%	113.14%	108.57%	100.00%	-
P/EPS	10.62	18.79	14.63	15.43	20.47	16.44	16.46	-25.27%
YoY %	-43.48%	28.43%	-5.18%	-24.62%	24.51%	-0.12%	-	-
Horiz. %	64.52%	114.16%	88.88%	93.74%	124.36%	99.88%	100.00%	-
EY	9.42	5.32	6.84	6.48	4.88	6.08	6.07	33.93%
YoY %	77.07%	-22.22%	5.56%	32.79%	-19.74%	0.16%	-	-
Horiz. %	155.19%	87.64%	112.69%	106.75%	80.40%	100.16%	100.00%	-
DY	5.08	3.08	3.33	3.05	2.36	2.30	2.29	69.84%
YoY %	64.94%	-7.51%	9.18%	29.24%	2.61%	0.44%	-	-
Horiz. %	221.83%	134.50%	145.41%	133.19%	103.06%	100.44%	100.00%	-
P/NAPS	0.74	1.23	1.16	1.28	1.65	1.60	1.59	-39.86%
YoY %	-39.84%	6.03%	-9.38%	-22.42%	3.12%	0.63%	-	-
Horiz. %	46.54%	77.36%	72.96%	80.50%	103.77%	100.63%	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