[SUPERLN] YoY Annualized Quarter Result on 31-Jan-2018 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
20-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 1.12%
YoY- -37.24%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 97,192 110,437 104,394 112,037 98,297 89,073 71,516 5.24%
PBT 15,048 12,820 15,588 19,254 29,784 22,080 11,202 5.03%
Tax -1,693 -3,085 -4,092 -4,741 -6,657 -4,804 -3,016 -9.16%
NP 13,354 9,734 11,496 14,513 23,126 17,276 8,186 8.49%
-
NP to SH 13,354 9,734 11,496 14,513 23,126 17,276 8,186 8.49%
-
Tax Rate 11.25% 24.06% 26.25% 24.62% 22.35% 21.76% 26.92% -
Total Cost 83,837 100,702 92,898 97,524 75,170 71,797 63,329 4.78%
-
Net Worth 134,278 128,116 123,984 114,383 79,406 91,294 63,560 13.26%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 6,666 6,455 6,456 7,410 5,823 9,527 8,472 -3.91%
Div Payout % 49.92% 66.31% 56.16% 51.06% 25.18% 55.15% 103.49% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 134,278 128,116 123,984 114,383 79,406 91,294 63,560 13.26%
NOSH 160,000 160,000 160,000 160,000 80,000 79,393 79,430 12.36%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 13.74% 8.81% 11.01% 12.95% 23.53% 19.40% 11.45% -
ROE 9.95% 7.60% 9.27% 12.69% 29.12% 18.92% 12.88% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 61.23 69.57 65.75 70.55 123.79 112.19 90.04 -6.21%
EPS 8.41 6.13 7.24 9.13 14.56 21.76 10.31 -3.33%
DPS 4.20 4.07 4.07 4.67 7.33 12.00 10.67 -14.37%
NAPS 0.846 0.8071 0.7809 0.7203 1.00 1.1499 0.8002 0.93%
Adjusted Per Share Value based on latest NOSH - 160,000
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 60.75 69.02 65.25 70.02 61.44 55.67 44.70 5.24%
EPS 8.35 6.08 7.19 9.07 14.45 10.80 5.12 8.48%
DPS 4.17 4.03 4.04 4.63 3.64 5.95 5.30 -3.91%
NAPS 0.8392 0.8007 0.7749 0.7149 0.4963 0.5706 0.3973 13.25%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.815 0.80 1.27 1.69 2.55 1.90 0.73 -
P/RPS 1.33 1.15 1.93 2.40 2.06 1.69 0.81 8.60%
P/EPS 9.69 13.05 17.54 18.49 8.76 8.73 7.08 5.36%
EY 10.32 7.67 5.70 5.41 11.42 11.45 14.12 -5.08%
DY 5.15 5.08 3.20 2.76 2.88 6.32 14.61 -15.93%
P/NAPS 0.96 0.99 1.63 2.35 2.55 1.65 0.91 0.89%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 16/03/21 13/03/20 22/03/19 20/03/18 24/03/17 24/03/16 12/03/15 -
Price 0.87 0.60 1.29 1.60 2.70 2.06 0.80 -
P/RPS 1.42 0.86 1.96 2.27 2.18 1.84 0.89 8.09%
P/EPS 10.34 9.78 17.82 17.51 9.27 9.47 7.76 4.89%
EY 9.67 10.22 5.61 5.71 10.79 10.56 12.88 -4.66%
DY 4.83 6.78 3.15 2.92 2.72 5.83 13.33 -15.55%
P/NAPS 1.03 0.74 1.65 2.22 2.70 1.79 1.00 0.49%

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