[SUPERLN] QoQ TTM Result on 31-Jan-2021 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
16-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 13.65%
YoY- 26.37%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 93,018 92,386 100,627 91,685 95,269 100,803 101,619 -5.71%
PBT 11,184 13,163 15,220 12,918 12,561 12,704 11,247 -0.37%
Tax -1,116 -1,449 -2,045 -1,581 -2,586 -2,771 -2,624 -43.35%
NP 10,068 11,714 13,175 11,337 9,975 9,933 8,623 10.84%
-
NP to SH 10,068 11,714 13,175 11,337 9,975 9,933 8,623 10.84%
-
Tax Rate 9.98% 11.01% 13.44% 12.24% 20.59% 21.81% 23.33% -
Total Cost 82,950 80,672 87,452 80,348 85,294 90,870 92,996 -7.31%
-
Net Worth 138,373 137,786 135,770 134,278 133,120 132,120 128,701 4.93%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 3,174 4,999 4,999 4,999 4,841 4,841 4,841 -24.47%
Div Payout % 31.53% 42.68% 37.95% 44.10% 48.53% 48.74% 56.15% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 138,373 137,786 135,770 134,278 133,120 132,120 128,701 4.93%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 10.82% 12.68% 13.09% 12.37% 10.47% 9.85% 8.49% -
ROE 7.28% 8.50% 9.70% 8.44% 7.49% 7.52% 6.70% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 58.60 58.21 63.40 57.76 60.02 63.51 64.02 -5.71%
EPS 6.34 7.38 8.30 7.14 6.28 6.26 5.43 10.85%
DPS 2.00 3.15 3.15 3.15 3.05 3.05 3.05 -24.46%
NAPS 0.8718 0.8681 0.8554 0.846 0.8387 0.8324 0.8108 4.94%
Adjusted Per Share Value based on latest NOSH - 160,000
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 58.14 57.74 62.89 57.30 59.54 63.00 63.51 -5.70%
EPS 6.29 7.32 8.23 7.09 6.23 6.21 5.39 10.81%
DPS 1.98 3.12 3.12 3.12 3.03 3.03 3.03 -24.63%
NAPS 0.8648 0.8612 0.8486 0.8392 0.832 0.8258 0.8044 4.93%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.895 0.89 0.925 0.815 0.745 0.69 0.705 -
P/RPS 1.53 1.53 1.46 1.41 1.24 1.09 1.10 24.52%
P/EPS 14.11 12.06 11.14 11.41 11.85 11.03 12.98 5.70%
EY 7.09 8.29 8.97 8.76 8.44 9.07 7.71 -5.42%
DY 2.23 3.54 3.41 3.87 4.09 4.42 4.33 -35.67%
P/NAPS 1.03 1.03 1.08 0.96 0.89 0.83 0.87 11.87%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 21/12/21 21/09/21 29/06/21 16/03/21 18/12/20 21/09/20 29/06/20 -
Price 0.77 0.91 0.91 0.87 1.01 0.765 0.68 -
P/RPS 1.31 1.56 1.44 1.51 1.68 1.20 1.06 15.11%
P/EPS 12.14 12.33 10.96 12.18 16.07 12.22 12.52 -2.02%
EY 8.24 8.11 9.12 8.21 6.22 8.18 7.99 2.06%
DY 2.60 3.46 3.46 3.62 3.02 3.99 4.49 -30.45%
P/NAPS 0.88 1.05 1.06 1.03 1.20 0.92 0.84 3.14%

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