[SUPERLN] QoQ TTM Result on 31-Jul-2017 [#1]

Stock

[SUPERLN] SUPERLON HOLDINGS BHD

Announcement Date

26-Sep-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jul-2017 [#1]

Profit Trend

QoQ- -10.47%

YoY- 12.59%

Quarter Report

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
TTM Result
Revenue	109,385	116,574	115,238	106,969	106,268	97,328	93,869	10.76%
YoY %	-6.17%	1.16%	7.73%	0.66%	9.19%	3.68%	-	-
Horiz. %	116.53%	124.19%	122.76%	113.96%	113.21%	103.68%	100.00%	-
PBT	15,862	22,325	25,270	26,730	30,223	27,140	24,883	-25.99%
YoY %	-28.95%	-11.65%	-5.46%	-11.56%	11.36%	9.07%	-	-
Horiz. %	63.75%	89.72%	101.56%	107.42%	121.46%	109.07%	100.00%	-
Tax	-3,595	-5,070	-5,471	-5,527	-6,506	-6,093	-5,783	-27.22%
YoY %	29.09%	7.33%	1.01%	15.05%	-6.78%	-5.36%	-	-
Horiz. %	62.16%	87.67%	94.60%	95.57%	112.50%	105.36%	100.00%	-
NP	12,267	17,255	19,799	21,203	23,717	21,047	19,100	-25.62%
YoY %	-28.91%	-12.85%	-6.62%	-10.60%	12.69%	10.19%	-	-
Horiz. %	64.23%	90.34%	103.66%	111.01%	124.17%	110.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,294	17,282	19,826	21,230	23,714	21,044	19,097	-25.50%
YoY %	-28.86%	-12.83%	-6.61%	-10.47%	12.69%	10.20%	-	-
Horiz. %	64.38%	90.50%	103.82%	111.17%	124.18%	110.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.66%	22.71%	21.65%	20.68%	21.53%	22.45%	23.24%	-
YoY %	-0.22%	4.90%	4.69%	-3.95%	-4.10%	-3.40%	-	-
Horiz. %	97.50%	97.72%	93.16%	88.98%	92.64%	96.60%	100.00%	-
Total Cost	97,118	99,319	95,439	85,766	82,551	76,281	74,769	19.10%
YoY %	-2.22%	4.07%	11.28%	3.89%	8.22%	2.02%	-	-
Horiz. %	129.89%	132.83%	127.65%	114.71%	110.41%	102.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,800,427	114,383	112,843	109,175	107,991	79,406	98,550	2350.75%
YoY %	10,216.59%	1.36%	3.36%	1.10%	36.00%	-19.43%	-	-
Horiz. %	11,974.05%	116.07%	114.50%	110.78%	109.58%	80.57%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Dividend
Div	5,558	5,558	8,734	9,131	8,732	6,350	7,143	-15.44%
YoY %	0.00%	-36.36%	-4.35%	4.57%	37.51%	-11.10%	-	-
Horiz. %	77.81%	77.81%	122.27%	127.83%	122.25%	88.90%	100.00%	-
Div Payout %	45.21%	32.16%	44.06%	43.01%	36.82%	30.18%	37.41%	-
YoY %	40.58%	-27.01%	2.44%	16.81%	22.00%	-19.33%	-	-
Horiz. %	120.85%	85.97%	117.78%	114.97%	98.42%	80.67%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Equity
Net Worth	11,800,427	114,383	112,843	109,175	107,991	79,406	98,550	2350.75%
YoY %	10,216.59%	1.36%	3.36%	1.10%	36.00%	-19.43%	-	-
Horiz. %	11,974.05%	116.07%	114.50%	110.78%	109.58%	80.57%	100.00%	-
NOSH	160,000	160,000	160,000	158,800	79,400	79,406	80,000	58.94%
YoY %	0.00%	0.00%	0.76%	100.00%	-0.01%	-0.74%	-	-
Horiz. %	200.00%	200.00%	200.00%	198.50%	99.25%	99.26%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Ratio Analysis
NP Margin	11.21%	14.80%	17.18%	19.82%	22.32%	21.62%	20.35%	-
YoY %	-24.26%	-13.85%	-13.32%	-11.20%	3.24%	6.24%	-	-
Horiz. %	55.09%	72.73%	84.42%	97.40%	109.68%	106.24%	100.00%	-
ROE	0.10%	15.11%	17.57%	19.45%	21.96%	26.50%	19.38%	-
YoY %	-99.34%	-14.00%	-9.67%	-11.43%	-17.13%	36.74%	-	-
Horiz. %	0.52%	77.97%	90.66%	100.36%	113.31%	136.74%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Per Share
RPS	68.88	73.41	72.57	67.36	133.84	122.57	118.21	-30.30%
YoY %	-6.17%	1.16%	7.73%	-49.67%	9.19%	3.69%	-	-
Horiz. %	58.27%	62.10%	61.39%	56.98%	113.22%	103.69%	100.00%	-
EPS	7.74	10.88	12.48	13.37	29.87	26.50	24.05	-53.13%
YoY %	-28.86%	-12.82%	-6.66%	-55.24%	12.72%	10.19%	-	-
Horiz. %	32.18%	45.24%	51.89%	55.59%	124.20%	110.19%	100.00%	-
DPS	3.50	3.50	5.50	5.75	11.00	8.00	9.00	-46.81%
YoY %	0.00%	-36.36%	-4.35%	-47.73%	37.50%	-11.11%	-	-
Horiz. %	38.89%	38.89%	61.11%	63.89%	122.22%	88.89%	100.00%	-
NAPS	74.31	0.7203	0.7106	0.6875	1.3601	1.00	1.2411	1441.99%
YoY %	10,216.53%	1.37%	3.36%	-49.45%	36.01%	-19.43%	-	-
Horiz. %	5,987.43%	58.04%	57.26%	55.39%	109.59%	80.57%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	68.91	73.44	72.60	67.39	66.95	61.32	59.14	10.76%
YoY %	-6.17%	1.16%	7.73%	0.66%	9.18%	3.69%	-	-
Horiz. %	116.52%	124.18%	122.76%	113.95%	113.21%	103.69%	100.00%	-
EPS	7.75	10.89	12.49	13.38	14.94	13.26	12.03	-25.46%
YoY %	-28.83%	-12.81%	-6.65%	-10.44%	12.67%	10.22%	-	-
Horiz. %	64.42%	90.52%	103.82%	111.22%	124.19%	110.22%	100.00%	-
DPS	3.50	3.50	5.50	5.75	5.50	4.00	4.50	-15.46%
YoY %	0.00%	-36.36%	-4.35%	4.55%	37.50%	-11.11%	-	-
Horiz. %	77.78%	77.78%	122.22%	127.78%	122.22%	88.89%	100.00%	-
NAPS	74.3449	0.7206	0.7109	0.6878	0.6804	0.5003	0.6209	2350.71%
YoY %	10,217.08%	1.36%	3.36%	1.09%	36.00%	-19.42%	-	-
Horiz. %	11,973.73%	116.06%	114.50%	110.77%	109.58%	80.58%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	-
Price	1.20	1.69	2.19	2.63	3.40	2.55	2.38	-
P/RPS	1.74	2.30	3.02	3.90	2.54	2.08	2.01	-9.19%
YoY %	-24.35%	-23.84%	-22.56%	53.54%	22.12%	3.48%	-	-
Horiz. %	86.57%	114.43%	150.25%	194.03%	126.37%	103.48%	100.00%	-
P/EPS	15.50	15.53	17.54	19.67	11.38	9.62	9.90	34.94%
YoY %	-0.19%	-11.46%	-10.83%	72.85%	18.30%	-2.83%	-	-
Horiz. %	156.57%	156.87%	177.17%	198.69%	114.95%	97.17%	100.00%	-
EY	6.45	6.44	5.70	5.08	8.78	10.39	10.10	-25.90%
YoY %	0.16%	12.98%	12.20%	-42.14%	-15.50%	2.87%	-	-
Horiz. %	63.86%	63.76%	56.44%	50.30%	86.93%	102.87%	100.00%	-
DY	2.92	2.07	2.51	2.19	3.24	3.14	3.78	-15.84%
YoY %	41.06%	-17.53%	14.61%	-32.41%	3.18%	-16.93%	-	-
Horiz. %	77.25%	54.76%	66.40%	57.94%	85.71%	83.07%	100.00%	-
P/NAPS	0.02	2.35	3.08	3.83	2.50	2.55	1.92	-95.27%
YoY %	-99.15%	-23.70%	-19.58%	53.20%	-1.96%	32.81%	-	-
Horiz. %	1.04%	122.40%	160.42%	199.48%	130.21%	132.81%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Price Multiplier on Announcement Date
Date	22/06/18	20/03/18	14/12/17	26/09/17	20/06/17	24/03/17	15/12/16	-
Price	1.24	1.60	2.03	2.76	1.92	2.70	2.46	-
P/RPS	1.80	2.18	2.80	4.10	1.43	2.20	2.08	-9.21%
YoY %	-17.43%	-22.14%	-31.71%	186.71%	-35.00%	5.77%	-	-
Horiz. %	86.54%	104.81%	134.62%	197.12%	68.75%	105.77%	100.00%	-
P/EPS	16.02	14.70	16.26	20.64	6.43	10.19	10.23	34.96%
YoY %	8.98%	-9.59%	-21.22%	221.00%	-36.90%	-0.39%	-	-
Horiz. %	156.60%	143.70%	158.94%	201.76%	62.85%	99.61%	100.00%	-
EY	6.24	6.80	6.15	4.84	15.56	9.82	9.78	-25.94%
YoY %	-8.24%	10.57%	27.07%	-68.89%	58.45%	0.41%	-	-
Horiz. %	63.80%	69.53%	62.88%	49.49%	159.10%	100.41%	100.00%	-
DY	2.82	2.19	2.71	2.08	5.73	2.96	3.66	-15.99%
YoY %	28.77%	-19.19%	30.29%	-63.70%	93.58%	-19.13%	-	-
Horiz. %	77.05%	59.84%	74.04%	56.83%	156.56%	80.87%	100.00%	-
P/NAPS	0.02	2.22	2.86	4.01	1.41	2.70	1.98	-95.36%
YoY %	-99.10%	-22.38%	-28.68%	184.40%	-47.78%	36.36%	-	-
Horiz. %	1.01%	112.12%	144.44%	202.53%	71.21%	136.36%	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