[SUPERLN] YoY Annualized Quarter Result on 31-Jan-2019 [#3]

Stock

[SUPERLN] SUPERLON HOLDINGS BHD

Announcement Date

22-Mar-2019

Admission Sponsor

Sponsor

Financial Year

30-Apr-2019

Quarter

31-Jan-2019 [#3]

Profit Trend

QoQ- -18.77%

YoY- -20.79%

Quarter Report

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Annualized Quarter Result
Revenue	88,554	97,192	110,437	104,394	112,037	98,297	89,073	-0.09%
YoY %	-8.89%	-11.99%	5.79%	-6.82%	13.98%	10.36%	-	-
Horiz. %	99.42%	109.11%	123.98%	117.20%	125.78%	110.36%	100.00%	-
PBT	8,396	15,048	12,820	15,588	19,254	29,784	22,080	-14.87%
YoY %	-44.21%	17.38%	-17.76%	-19.04%	-35.35%	34.89%	-	-
Horiz. %	38.03%	68.15%	58.06%	70.60%	87.20%	134.89%	100.00%	-
Tax	-1,296	-1,693	-3,085	-4,092	-4,741	-6,657	-4,804	-19.60%
YoY %	23.45%	45.12%	24.61%	13.69%	28.78%	-38.57%	-	-
Horiz. %	26.98%	35.24%	64.22%	85.18%	98.69%	138.57%	100.00%	-
NP	7,100	13,354	9,734	11,496	14,513	23,126	17,276	-13.76%
YoY %	-46.83%	37.19%	-15.33%	-20.79%	-37.24%	33.86%	-	-
Horiz. %	41.10%	77.30%	56.34%	66.54%	84.01%	133.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,100	13,354	9,734	11,496	14,513	23,126	17,276	-13.76%
YoY %	-46.83%	37.19%	-15.33%	-20.79%	-37.24%	33.86%	-	-
Horiz. %	41.10%	77.30%	56.34%	66.54%	84.01%	133.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.44%	11.25%	24.06%	26.25%	24.62%	22.35%	21.76%	-
YoY %	37.24%	-53.24%	-8.34%	6.62%	10.16%	2.71%	-	-
Horiz. %	70.96%	51.70%	110.57%	120.63%	113.14%	102.71%	100.00%	-
Total Cost	81,454	83,837	100,702	92,898	97,524	75,170	71,797	2.12%
YoY %	-2.84%	-16.75%	8.40%	-4.74%	29.74%	4.70%	-	-
Horiz. %	113.45%	116.77%	140.26%	129.39%	135.83%	104.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,627	134,278	128,116	123,984	114,383	79,406	91,294	7.45%
YoY %	4.73%	4.81%	3.33%	8.39%	44.05%	-13.02%	-	-
Horiz. %	154.04%	147.08%	140.33%	135.81%	125.29%	86.98%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Dividend
Div	3,174	6,666	6,455	6,456	7,410	5,823	9,527	-16.72%
YoY %	-52.39%	3.27%	-0.02%	-12.87%	27.25%	-38.88%	-	-
Horiz. %	33.32%	69.97%	67.75%	67.77%	77.78%	61.12%	100.00%	-
Div Payout %	44.71%	49.92%	66.31%	56.16%	51.06%	25.18%	55.15%	-
YoY %	-10.44%	-24.72%	18.07%	9.99%	102.78%	-54.34%	-	-
Horiz. %	81.07%	90.52%	120.24%	101.83%	92.58%	45.66%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Equity
Net Worth	140,627	134,278	128,116	123,984	114,383	79,406	91,294	7.45%
YoY %	4.73%	4.81%	3.33%	8.39%	44.05%	-13.02%	-	-
Horiz. %	154.04%	147.08%	140.33%	135.81%	125.29%	86.98%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	80,000	79,393	12.37%
YoY %	0.00%	0.00%	0.00%	0.00%	100.00%	0.76%	-	-
Horiz. %	201.53%	201.53%	201.53%	201.53%	201.53%	100.76%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Ratio Analysis
NP Margin	8.02%	13.74%	8.81%	11.01%	12.95%	23.53%	19.40%	-
YoY %	-41.63%	55.96%	-19.98%	-14.98%	-44.96%	21.29%	-	-
Horiz. %	41.34%	70.82%	45.41%	56.75%	66.75%	121.29%	100.00%	-
ROE	5.05%	9.95%	7.60%	9.27%	12.69%	29.12%	18.92%	-
YoY %	-49.25%	30.92%	-18.02%	-26.95%	-56.42%	53.91%	-	-
Horiz. %	26.69%	52.59%	40.17%	49.00%	67.07%	153.91%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Per Share
RPS	55.79	61.23	69.57	65.75	70.55	123.79	112.19	-10.98%
YoY %	-8.88%	-11.99%	5.81%	-6.80%	-43.01%	10.34%	-	-
Horiz. %	49.73%	54.58%	62.01%	58.61%	62.88%	110.34%	100.00%	-
EPS	4.47	8.41	6.13	7.24	9.13	14.56	21.76	-23.16%
YoY %	-46.85%	37.19%	-15.33%	-20.70%	-37.29%	-33.09%	-	-
Horiz. %	20.54%	38.65%	28.17%	33.27%	41.96%	66.91%	100.00%	-
DPS	2.00	4.20	4.07	4.07	4.67	7.33	12.00	-25.79%
YoY %	-52.38%	3.19%	0.00%	-12.85%	-36.29%	-38.92%	-	-
Horiz. %	16.67%	35.00%	33.92%	33.92%	38.92%	61.08%	100.00%	-
NAPS	0.886	0.846	0.8071	0.7809	0.7203	1.00	1.1499	-4.24%
YoY %	4.73%	4.82%	3.36%	8.41%	-27.97%	-13.04%	-	-
Horiz. %	77.05%	73.57%	70.19%	67.91%	62.64%	86.96%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	55.35	60.75	69.02	65.25	70.02	61.44	55.67	-0.09%
YoY %	-8.89%	-11.98%	5.78%	-6.81%	13.96%	10.36%	-	-
Horiz. %	99.43%	109.13%	123.98%	117.21%	125.78%	110.36%	100.00%	-
EPS	4.44	8.35	6.08	7.19	9.07	14.45	10.80	-13.75%
YoY %	-46.83%	37.34%	-15.44%	-20.73%	-37.23%	33.80%	-	-
Horiz. %	41.11%	77.31%	56.30%	66.57%	83.98%	133.80%	100.00%	-
DPS	1.98	4.17	4.03	4.04	4.63	3.64	5.95	-16.74%
YoY %	-52.52%	3.47%	-0.25%	-12.74%	27.20%	-38.82%	-	-
Horiz. %	33.28%	70.08%	67.73%	67.90%	77.82%	61.18%	100.00%	-
NAPS	0.8789	0.8392	0.8007	0.7749	0.7149	0.4963	0.5706	7.45%
YoY %	4.73%	4.81%	3.33%	8.39%	44.05%	-13.02%	-	-
Horiz. %	154.03%	147.07%	140.33%	135.80%	125.29%	86.98%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	29/01/16	-
Price	0.79	0.815	0.80	1.27	1.69	2.55	1.90	-
P/RPS	1.42	1.33	1.15	1.93	2.40	2.06	1.69	-2.85%
YoY %	6.77%	15.65%	-40.41%	-19.58%	16.50%	21.89%	-	-
Horiz. %	84.02%	78.70%	68.05%	114.20%	142.01%	121.89%	100.00%	-
P/EPS	17.66	9.69	13.05	17.54	18.49	8.76	8.73	12.44%
YoY %	82.25%	-25.75%	-25.60%	-5.14%	111.07%	0.34%	-	-
Horiz. %	202.29%	111.00%	149.48%	200.92%	211.80%	100.34%	100.00%	-
EY	5.66	10.32	7.67	5.70	5.41	11.42	11.45	-11.06%
YoY %	-45.16%	34.55%	34.56%	5.36%	-52.63%	-0.26%	-	-
Horiz. %	49.43%	90.13%	66.99%	49.78%	47.25%	99.74%	100.00%	-
DY	2.53	5.15	5.08	3.20	2.76	2.88	6.32	-14.13%
YoY %	-50.87%	1.38%	58.75%	15.94%	-4.17%	-54.43%	-	-
Horiz. %	40.03%	81.49%	80.38%	50.63%	43.67%	45.57%	100.00%	-
P/NAPS	0.89	0.96	0.99	1.63	2.35	2.55	1.65	-9.76%
YoY %	-7.29%	-3.03%	-39.26%	-30.64%	-7.84%	54.55%	-	-
Horiz. %	53.94%	58.18%	60.00%	98.79%	142.42%	154.55%	100.00%	-

	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	16/03/22	16/03/21	13/03/20	22/03/19	20/03/18	24/03/17	24/03/16	-
Price	0.705	0.87	0.60	1.29	1.60	2.70	2.06	-
P/RPS	1.26	1.42	0.86	1.96	2.27	2.18	1.84	-6.11%
YoY %	-11.27%	65.12%	-56.12%	-13.66%	4.13%	18.48%	-	-
Horiz. %	68.48%	77.17%	46.74%	106.52%	123.37%	118.48%	100.00%	-
P/EPS	15.76	10.34	9.78	17.82	17.51	9.27	9.47	8.85%
YoY %	52.42%	5.73%	-45.12%	1.77%	88.89%	-2.11%	-	-
Horiz. %	166.42%	109.19%	103.27%	188.17%	184.90%	97.89%	100.00%	-
EY	6.35	9.67	10.22	5.61	5.71	10.79	10.56	-8.12%
YoY %	-34.33%	-5.38%	82.17%	-1.75%	-47.08%	2.18%	-	-
Horiz. %	60.13%	91.57%	96.78%	53.12%	54.07%	102.18%	100.00%	-
DY	2.84	4.83	6.78	3.15	2.92	2.72	5.83	-11.28%
YoY %	-41.20%	-28.76%	115.24%	7.88%	7.35%	-53.34%	-	-
Horiz. %	48.71%	82.85%	116.30%	54.03%	50.09%	46.66%	100.00%	-
P/NAPS	0.80	1.03	0.74	1.65	2.22	2.70	1.79	-12.55%
YoY %	-22.33%	39.19%	-55.15%	-25.68%	-17.78%	50.84%	-	-
Horiz. %	44.69%	57.54%	41.34%	92.18%	124.02%	150.84%	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