[SUPERLN] YoY Annualized Quarter Result on 31-Jul-2021 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
21-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- -29.14%
YoY- -38.5%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 149,632 111,440 119,068 76,660 109,624 112,888 102,880 6.43%
PBT 18,876 10,328 5,384 10,528 18,756 12,928 15,756 3.05%
Tax -3,100 -1,024 -1,836 -1,192 -3,576 -2,988 -4,364 -5.53%
NP 15,776 9,304 3,548 9,336 15,180 9,940 11,392 5.57%
-
NP to SH 15,776 9,304 3,548 9,336 15,180 9,940 11,392 5.57%
-
Tax Rate 16.42% 9.91% 34.10% 11.32% 19.07% 23.11% 27.70% -
Total Cost 133,856 102,136 115,520 67,324 94,444 102,948 91,488 6.54%
-
Net Worth 154,830 0 143,960 137,786 133,184 125,364 120,031 4.33%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div 4,761 5,056 - 4,761 4,800 4,762 4,763 -0.00%
Div Payout % 30.18% 54.35% - 51.00% 31.62% 47.91% 41.82% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 154,830 0 143,960 137,786 133,184 125,364 120,031 4.33%
NOSH 160,000 168,550 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 10.54% 8.35% 2.98% 12.18% 13.85% 8.81% 11.07% -
ROE 10.19% 0.00% 2.46% 6.78% 11.40% 7.93% 9.49% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 94.28 66.12 75.02 48.30 68.52 71.11 64.79 6.44%
EPS 9.96 5.52 2.24 5.88 9.56 6.28 7.16 5.64%
DPS 3.00 3.00 0.00 3.00 3.00 3.00 3.00 0.00%
NAPS 0.9756 0.00 0.907 0.8681 0.8324 0.7897 0.7559 4.34%
Adjusted Per Share Value based on latest NOSH - 160,000
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 93.52 69.65 74.42 47.91 68.52 70.56 64.30 6.43%
EPS 9.86 5.82 2.22 5.84 9.56 6.21 7.12 5.57%
DPS 2.98 3.16 0.00 2.98 3.00 2.98 2.98 0.00%
NAPS 0.9677 0.00 0.8998 0.8612 0.8324 0.7835 0.7502 4.33%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 1.01 0.645 0.67 0.89 0.69 0.89 1.13 -
P/RPS 1.07 0.98 0.89 1.84 1.01 1.25 1.74 -7.77%
P/EPS 10.16 11.68 29.97 15.13 7.27 14.21 15.75 -7.03%
EY 9.84 8.56 3.34 6.61 13.75 7.04 6.35 7.56%
DY 2.97 4.65 0.00 3.37 4.35 3.37 2.65 1.91%
P/NAPS 1.04 0.00 0.74 1.03 0.83 1.13 1.49 -5.81%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 25/09/24 - 21/09/22 21/09/21 21/09/20 26/09/19 18/09/18 -
Price 0.90 0.00 0.665 0.91 0.765 0.915 1.20 -
P/RPS 0.95 0.00 0.89 1.88 1.12 1.29 1.85 -10.50%
P/EPS 9.05 0.00 29.75 15.47 8.06 14.61 16.73 -9.72%
EY 11.05 0.00 3.36 6.46 12.40 6.84 5.98 10.76%
DY 3.33 0.00 0.00 3.30 3.92 3.28 2.50 4.88%
P/NAPS 0.92 0.00 0.73 1.05 0.92 1.16 1.59 -8.70%

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