[SUPERLN] YoY Annualized Quarter Result on 31-Jan-2022 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
16-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 4.66%
YoY- -46.84%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 116,372 112,018 88,554 97,192 110,437 104,394 112,037 0.63%
PBT 15,785 3,606 8,396 15,048 12,820 15,588 19,254 -3.25%
Tax -2,529 -1,382 -1,296 -1,693 -3,085 -4,092 -4,741 -9.93%
NP 13,256 2,224 7,100 13,354 9,734 11,496 14,513 -1.49%
-
NP to SH 13,256 2,224 7,100 13,354 9,734 11,496 14,513 -1.49%
-
Tax Rate 16.02% 38.33% 15.44% 11.25% 24.06% 26.25% 24.62% -
Total Cost 103,116 109,794 81,454 83,837 100,702 92,898 97,524 0.93%
-
Net Worth 153,812 142,135 140,627 134,278 128,116 123,984 114,383 5.05%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 5,819 1,693 3,174 6,666 6,455 6,456 7,410 -3.94%
Div Payout % 43.90% 76.13% 44.71% 49.92% 66.31% 56.16% 51.06% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 153,812 142,135 140,627 134,278 128,116 123,984 114,383 5.05%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 11.39% 1.99% 8.02% 13.74% 8.81% 11.01% 12.95% -
ROE 8.62% 1.56% 5.05% 9.95% 7.60% 9.27% 12.69% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 73.32 70.58 55.79 61.23 69.57 65.75 70.55 0.64%
EPS 8.35 1.40 4.47 8.41 6.13 7.24 9.13 -1.47%
DPS 3.67 1.07 2.00 4.20 4.07 4.07 4.67 -3.93%
NAPS 0.9691 0.8955 0.886 0.846 0.8071 0.7809 0.7203 5.06%
Adjusted Per Share Value based on latest NOSH - 160,000
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 72.73 70.01 55.35 60.75 69.02 65.25 70.02 0.63%
EPS 8.29 1.39 4.44 8.35 6.08 7.19 9.07 -1.48%
DPS 3.64 1.06 1.98 4.17 4.03 4.04 4.63 -3.92%
NAPS 0.9613 0.8883 0.8789 0.8392 0.8007 0.7749 0.7149 5.05%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.775 0.63 0.79 0.815 0.80 1.27 1.69 -
P/RPS 1.06 0.89 1.42 1.33 1.15 1.93 2.40 -12.72%
P/EPS 9.28 44.96 17.66 9.69 13.05 17.54 18.49 -10.84%
EY 10.78 2.22 5.66 10.32 7.67 5.70 5.41 12.17%
DY 4.73 1.69 2.53 5.15 5.08 3.20 2.76 9.38%
P/NAPS 0.80 0.70 0.89 0.96 0.99 1.63 2.35 -16.43%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 26/03/24 16/03/23 16/03/22 16/03/21 13/03/20 22/03/19 20/03/18 -
Price 0.995 0.615 0.705 0.87 0.60 1.29 1.60 -
P/RPS 1.36 0.87 1.26 1.42 0.86 1.96 2.27 -8.18%
P/EPS 11.91 43.89 15.76 10.34 9.78 17.82 17.51 -6.21%
EY 8.39 2.28 6.35 9.67 10.22 5.61 5.71 6.62%
DY 3.69 1.73 2.84 4.83 6.78 3.15 2.92 3.97%
P/NAPS 1.03 0.69 0.80 1.03 0.74 1.65 2.22 -12.00%

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
Post a Comment