[SUPERLN] YoY Cumulative 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- 56.99%
YoY- -46.84%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 87,279 84,014 66,416 72,894 82,828 78,296 84,028 0.63%
PBT 11,839 2,705 6,297 11,286 9,615 11,691 14,441 -3.25%
Tax -1,897 -1,037 -972 -1,270 -2,314 -3,069 -3,556 -9.93%
NP 9,942 1,668 5,325 10,016 7,301 8,622 10,885 -1.49%
-
NP to SH 9,942 1,668 5,325 10,016 7,301 8,622 10,885 -1.49%
-
Tax Rate 16.02% 38.34% 15.44% 11.25% 24.07% 26.25% 24.62% -
Total Cost 77,337 82,346 61,091 62,878 75,527 69,674 73,143 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 4,364 1,269 2,380 4,999 4,841 4,842 5,558 -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 6.46% 1.17% 3.79% 7.46% 5.70% 6.95% 9.52% -
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 54.99 52.93 41.84 45.93 52.18 49.31 52.91 0.64%
EPS 6.26 1.05 3.35 6.31 4.60 5.43 6.85 -1.48%
DPS 2.75 0.80 1.50 3.15 3.05 3.05 3.50 -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 54.55 52.51 41.51 45.56 51.77 48.94 52.52 0.63%
EPS 6.21 1.04 3.33 6.26 4.56 5.39 6.80 -1.50%
DPS 2.73 0.79 1.49 3.12 3.03 3.03 3.47 -3.91%
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 1.41 1.19 1.89 1.77 1.53 2.58 3.19 -12.71%
P/EPS 12.37 59.95 23.55 12.92 17.39 23.39 24.66 -10.85%
EY 8.08 1.67 4.25 7.74 5.75 4.28 4.06 12.14%
DY 3.55 1.27 1.90 3.87 3.81 2.40 2.07 9.40%
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 1.81 1.16 1.68 1.89 1.15 2.62 3.02 -8.17%
P/EPS 15.88 58.52 21.01 13.79 13.05 23.75 23.34 -6.21%
EY 6.30 1.71 4.76 7.25 7.67 4.21 4.28 6.65%
DY 2.76 1.30 2.13 3.62 5.08 2.36 2.19 3.92%
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