[SUPERLN] YoY Annualized Quarter Result on 30-Apr-2020 [#4]

Stock

[SUPERLN] SUPERLON HOLDINGS BHD

Announcement Date

29-Jun-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2020

Quarter

30-Apr-2020 [#4]

Profit Trend

QoQ- -11.42%

YoY- -16.22%

Quarter Report

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Annualized Quarter Result
Revenue	108,448	92,054	100,628	101,619	105,703	109,385	106,269	0.33%
YoY %	17.81%	-8.52%	-0.98%	-3.86%	-3.37%	2.93%	-	-
Horiz. %	102.05%	86.62%	94.69%	95.62%	99.47%	102.93%	100.00%	-
PBT	4,200	7,404	15,221	11,248	14,057	15,862	30,223	-28.01%
YoY %	-43.27%	-51.36%	35.32%	-19.98%	-11.38%	-47.52%	-	-
Horiz. %	13.90%	24.50%	50.36%	37.22%	46.51%	52.48%	100.00%	-
Tax	-1,924	-1,194	-2,045	-2,625	-3,765	-3,596	-6,508	-18.37%
YoY %	-61.14%	41.61%	22.10%	30.28%	-4.70%	44.74%	-	-
Horiz. %	29.56%	18.35%	31.42%	40.33%	57.85%	55.26%	100.00%	-
NP	2,276	6,210	13,176	8,623	10,292	12,266	23,715	-32.32%
YoY %	-63.35%	-52.87%	52.80%	-16.22%	-16.09%	-48.28%	-	-
Horiz. %	9.60%	26.19%	55.56%	36.36%	43.40%	51.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,276	6,210	13,176	8,623	10,292	12,266	23,715	-32.32%
YoY %	-63.35%	-52.87%	52.80%	-16.22%	-16.09%	-48.28%	-	-
Horiz. %	9.60%	26.19%	55.56%	36.36%	43.40%	51.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.81%	16.13%	13.44%	23.34%	26.78%	22.67%	21.53%	-
YoY %	184.00%	20.01%	-42.42%	-12.85%	18.13%	5.29%	-	-
Horiz. %	212.77%	74.92%	62.42%	108.41%	124.38%	105.29%	100.00%	-
Total Cost	106,172	85,844	87,452	92,996	95,411	97,119	82,554	4.28%
YoY %	23.68%	-1.84%	-5.96%	-2.53%	-1.76%	17.64%	-	-
Horiz. %	128.61%	103.99%	105.93%	112.65%	115.57%	117.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	144,753	142,786	135,770	128,701	124,110	11,800,427	107,991	5.00%
YoY %	1.38%	5.17%	5.49%	3.70%	-98.95%	10,827.23%	-	-
Horiz. %	134.04%	132.22%	125.72%	119.18%	114.93%	10,927.23%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Dividend
Div	1,269	2,380	4,999	4,841	4,842	5,558	8,734	-27.48%
YoY %	-46.68%	-52.39%	3.26%	-0.02%	-12.88%	-36.36%	-	-
Horiz. %	14.53%	27.25%	57.24%	55.43%	55.44%	63.64%	100.00%	-
Div Payout %	55.79%	38.34%	37.95%	56.15%	47.05%	45.31%	36.83%	-
YoY %	45.51%	1.03%	-32.41%	19.34%	3.84%	23.02%	-	-
Horiz. %	151.48%	104.10%	103.04%	152.46%	127.75%	123.02%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Equity
Net Worth	144,753	142,786	135,770	128,701	124,110	11,800,427	107,991	5.00%
YoY %	1.38%	5.17%	5.49%	3.70%	-98.95%	10,827.23%	-	-
Horiz. %	134.04%	132.22%	125.72%	119.18%	114.93%	10,927.23%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	160,000	80,000	12.24%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	200.00%	200.00%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Ratio Analysis
NP Margin	2.10%	6.75%	13.09%	8.49%	9.74%	11.21%	22.32%	-
YoY %	-68.89%	-48.43%	54.18%	-12.83%	-13.11%	-49.78%	-	-
Horiz. %	9.41%	30.24%	58.65%	38.04%	43.64%	50.22%	100.00%	-
ROE	1.57%	4.35%	9.70%	6.70%	8.29%	0.10%	21.96%	-
YoY %	-63.91%	-55.15%	44.78%	-19.18%	8,190.00%	-99.54%	-	-
Horiz. %	7.15%	19.81%	44.17%	30.51%	37.75%	0.46%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Per Share
RPS	68.33	58.00	63.40	64.02	66.58	68.88	133.84	-10.59%
YoY %	17.81%	-8.52%	-0.97%	-3.84%	-3.34%	-48.54%	-	-
Horiz. %	51.05%	43.34%	47.37%	47.83%	49.75%	51.46%	100.00%	-
EPS	1.43	3.91	8.30	5.43	6.48	7.72	29.87	-39.72%
YoY %	-63.43%	-52.89%	52.85%	-16.20%	-16.06%	-74.15%	-	-
Horiz. %	4.79%	13.09%	27.79%	18.18%	21.69%	25.85%	100.00%	-
DPS	0.80	1.50	3.15	3.05	3.05	3.50	11.00	-35.37%
YoY %	-46.67%	-52.38%	3.28%	0.00%	-12.86%	-68.18%	-	-
Horiz. %	7.27%	13.64%	28.64%	27.73%	27.73%	31.82%	100.00%	-
NAPS	0.912	0.8996	0.8554	0.8108	0.7817	74.31	1.3601	-6.44%
YoY %	1.38%	5.17%	5.50%	3.72%	-98.95%	5,363.57%	-	-
Horiz. %	67.05%	66.14%	62.89%	59.61%	57.47%	5,463.57%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	67.78	57.53	62.89	63.51	66.06	68.37	66.42	0.33%
YoY %	17.82%	-8.52%	-0.98%	-3.86%	-3.38%	2.94%	-	-
Horiz. %	102.05%	86.62%	94.69%	95.62%	99.46%	102.94%	100.00%	-
EPS	1.42	3.88	8.24	5.39	6.43	7.67	14.82	-32.34%
YoY %	-63.40%	-52.91%	52.88%	-16.17%	-16.17%	-48.25%	-	-
Horiz. %	9.58%	26.18%	55.60%	36.37%	43.39%	51.75%	100.00%	-
DPS	0.79	1.49	3.12	3.03	3.03	3.47	5.46	-27.53%
YoY %	-46.98%	-52.24%	2.97%	0.00%	-12.68%	-36.45%	-	-
Horiz. %	14.47%	27.29%	57.14%	55.49%	55.49%	63.55%	100.00%	-
NAPS	0.9047	0.8924	0.8486	0.8044	0.7757	73.7527	0.6749	5.00%
YoY %	1.38%	5.16%	5.49%	3.70%	-98.95%	10,827.94%	-	-
Horiz. %	134.05%	132.23%	125.74%	119.19%	114.94%	10,927.94%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/23	29/04/22	30/04/21	30/04/20	30/04/19	30/04/18	28/04/17	-
Price	0.655	0.725	0.925	0.705	1.06	1.20	3.40	-
P/RPS	0.96	1.25	1.46	1.10	1.59	1.74	2.54	-14.96%
YoY %	-23.20%	-14.38%	32.73%	-30.82%	-8.62%	-31.50%	-	-
Horiz. %	37.80%	49.21%	57.48%	43.31%	62.60%	68.50%	100.00%	-
P/EPS	45.68	18.53	11.14	12.98	16.35	15.54	11.38	26.05%
YoY %	146.52%	66.34%	-14.18%	-20.61%	5.21%	36.56%	-	-
Horiz. %	401.41%	162.83%	97.89%	114.06%	143.67%	136.56%	100.00%	-
EY	2.19	5.40	8.97	7.71	6.12	6.44	8.78	-20.65%
YoY %	-59.44%	-39.80%	16.34%	25.98%	-4.97%	-26.65%	-	-
Horiz. %	24.94%	61.50%	102.16%	87.81%	69.70%	73.35%	100.00%	-
DY	1.22	2.07	3.41	4.33	2.88	2.92	3.24	-15.01%
YoY %	-41.06%	-39.30%	-21.25%	50.35%	-1.37%	-9.88%	-	-
Horiz. %	37.65%	63.89%	105.25%	133.64%	88.89%	90.12%	100.00%	-
P/NAPS	0.72	0.81	1.08	0.87	1.36	0.02	2.50	-18.72%
YoY %	-11.11%	-25.00%	24.14%	-36.03%	6,700.00%	-99.20%	-	-
Horiz. %	28.80%	32.40%	43.20%	34.80%	54.40%	0.80%	100.00%	-

	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	CAGR
Price Multiplier on Announcement Date
Date	30/06/23	30/06/22	29/06/21	29/06/20	25/06/19	22/06/18	20/06/17	-
Price	0.65	0.69	0.91	0.68	1.00	1.24	1.92	-
P/RPS	0.95	1.19	1.44	1.06	1.50	1.80	1.43	-6.58%
YoY %	-20.17%	-17.36%	35.85%	-29.33%	-16.67%	25.87%	-	-
Horiz. %	66.43%	83.22%	100.70%	74.13%	104.90%	125.87%	100.00%	-
P/EPS	45.33	17.64	10.96	12.52	15.43	16.05	6.43	38.45%
YoY %	156.97%	60.95%	-12.46%	-18.86%	-3.86%	149.61%	-	-
Horiz. %	704.98%	274.34%	170.45%	194.71%	239.97%	249.61%	100.00%	-
EY	2.21	5.67	9.12	7.99	6.48	6.23	15.56	-27.75%
YoY %	-61.02%	-37.83%	14.14%	23.30%	4.01%	-59.96%	-	-
Horiz. %	14.20%	36.44%	58.61%	51.35%	41.65%	40.04%	100.00%	-
DY	1.23	2.17	3.46	4.49	3.05	2.82	5.73	-22.61%
YoY %	-43.32%	-37.28%	-22.94%	47.21%	8.16%	-50.79%	-	-
Horiz. %	21.47%	37.87%	60.38%	78.36%	53.23%	49.21%	100.00%	-
P/NAPS	0.71	0.77	1.06	0.84	1.28	0.02	1.41	-10.80%
YoY %	-7.79%	-27.36%	26.19%	-34.38%	6,300.00%	-98.58%	-	-
Horiz. %	50.35%	54.61%	75.18%	59.57%	90.78%	1.42%	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