[SUPERLN] YoY Cumulative Quarter Result on 31-Jan-2020 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
13-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 41.82%
YoY- -15.32%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 84,014 66,416 72,894 82,828 78,296 84,028 73,723 2.20%
PBT 2,705 6,297 11,286 9,615 11,691 14,441 22,338 -29.65%
Tax -1,037 -972 -1,270 -2,314 -3,069 -3,556 -4,993 -23.03%
NP 1,668 5,325 10,016 7,301 8,622 10,885 17,345 -32.30%
-
NP to SH 1,668 5,325 10,016 7,301 8,622 10,885 17,345 -32.30%
-
Tax Rate 38.34% 15.44% 11.25% 24.07% 26.25% 24.62% 22.35% -
Total Cost 82,346 61,091 62,878 75,527 69,674 73,143 56,378 6.51%
-
Net Worth 142,135 140,627 134,278 128,116 123,984 114,383 79,406 10.18%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 1,269 2,380 4,999 4,841 4,842 5,558 4,367 -18.60%
Div Payout % 76.13% 44.71% 49.92% 66.31% 56.16% 51.06% 25.18% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 142,135 140,627 134,278 128,116 123,984 114,383 79,406 10.18%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 80,000 12.24%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 1.99% 8.02% 13.74% 8.81% 11.01% 12.95% 23.53% -
ROE 1.17% 3.79% 7.46% 5.70% 6.95% 9.52% 21.84% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 52.93 41.84 45.93 52.18 49.31 52.91 92.84 -8.93%
EPS 1.05 3.35 6.31 4.60 5.43 6.85 10.92 -32.30%
DPS 0.80 1.50 3.15 3.05 3.05 3.50 5.50 -27.46%
NAPS 0.8955 0.886 0.846 0.8071 0.7809 0.7203 1.00 -1.82%
Adjusted Per Share Value based on latest NOSH - 160,000
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 52.93 41.84 45.92 52.18 49.33 52.94 46.45 2.19%
EPS 1.05 3.35 6.31 4.60 5.43 6.86 10.93 -32.31%
DPS 0.80 1.50 3.15 3.05 3.05 3.50 2.75 -18.59%
NAPS 0.8955 0.886 0.846 0.8072 0.7811 0.7206 0.5003 10.18%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.63 0.79 0.815 0.80 1.27 1.69 2.55 -
P/RPS 1.19 1.89 1.77 1.53 2.58 3.19 2.75 -13.02%
P/EPS 59.95 23.55 12.92 17.39 23.39 24.66 11.67 31.34%
EY 1.67 4.25 7.74 5.75 4.28 4.06 8.57 -23.84%
DY 1.27 1.90 3.87 3.81 2.40 2.07 2.16 -8.46%
P/NAPS 0.70 0.89 0.96 0.99 1.63 2.35 2.55 -19.37%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 16/03/23 16/03/22 16/03/21 13/03/20 22/03/19 20/03/18 24/03/17 -
Price 0.615 0.705 0.87 0.60 1.29 1.60 2.70 -
P/RPS 1.16 1.68 1.89 1.15 2.62 3.02 2.91 -14.20%
P/EPS 58.52 21.01 13.79 13.05 23.75 23.34 12.36 29.56%
EY 1.71 4.76 7.25 7.67 4.21 4.28 8.09 -22.81%
DY 1.30 2.13 3.62 5.08 2.36 2.19 2.04 -7.23%
P/NAPS 0.69 0.80 1.03 0.74 1.65 2.22 2.70 -20.33%

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