[SUPERLN] YoY Cumulative Quarter Result on 31-Oct-2019 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
09-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- 107.16%
YoY- -27.25%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 58,368 42,426 50,036 56,386 52,771 56,891 47,921 3.33%
PBT 2,001 4,021 8,058 6,744 9,673 9,418 14,370 -27.99%
Tax -952 -629 -1,558 -1,596 -2,597 -2,242 -3,276 -18.60%
NP 1,049 3,392 6,500 5,148 7,076 7,176 11,094 -32.49%
-
NP to SH 1,049 3,392 6,500 5,148 7,076 7,176 11,091 -32.48%
-
Tax Rate 47.58% 15.64% 19.33% 23.67% 26.85% 23.81% 22.80% -
Total Cost 57,319 39,034 43,536 51,238 45,695 49,715 36,827 7.64%
-
Net Worth 145,198 138,373 133,120 128,186 124,655 112,843 98,550 6.66%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div 1,269 1,190 3,015 3,016 3,016 3,970 3,970 -17.30%
Div Payout % 121.05% 35.09% 46.40% 58.59% 42.63% 55.32% 35.80% -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 145,198 138,373 133,120 128,186 124,655 112,843 98,550 6.66%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 80,000 12.24%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 1.80% 8.00% 12.99% 9.13% 13.41% 12.61% 23.15% -
ROE 0.72% 2.45% 4.88% 4.02% 5.68% 6.36% 11.25% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 36.77 26.73 31.52 35.52 33.24 35.83 60.35 -7.92%
EPS 0.66 2.14 4.10 3.24 4.46 4.52 13.97 -39.86%
DPS 0.80 0.75 1.90 1.90 1.90 2.50 5.00 -26.30%
NAPS 0.9148 0.8718 0.8387 0.8075 0.7851 0.7106 1.2411 -4.95%
Adjusted Per Share Value based on latest NOSH - 160,000
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 36.48 26.52 31.27 35.24 32.98 35.56 29.95 3.34%
EPS 0.66 2.12 4.06 3.22 4.42 4.49 6.93 -32.41%
DPS 0.79 0.74 1.88 1.89 1.89 2.48 2.48 -17.35%
NAPS 0.9075 0.8648 0.832 0.8012 0.7791 0.7053 0.6159 6.67%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.655 0.895 0.745 0.985 1.16 2.19 2.38 -
P/RPS 1.78 3.35 2.36 2.77 3.49 6.11 3.94 -12.39%
P/EPS 99.11 41.88 18.19 30.37 26.03 48.46 17.04 34.08%
EY 1.01 2.39 5.50 3.29 3.84 2.06 5.87 -25.41%
DY 1.22 0.84 2.55 1.93 1.64 1.14 2.10 -8.65%
P/NAPS 0.72 1.03 0.89 1.22 1.48 3.08 1.92 -15.07%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 02/12/22 21/12/21 18/12/20 09/12/19 12/12/18 14/12/17 15/12/16 -
Price 0.65 0.77 1.01 0.99 1.26 2.03 2.46 -
P/RPS 1.77 2.88 3.20 2.79 3.79 5.67 4.08 -12.98%
P/EPS 98.35 36.03 24.66 30.53 28.27 44.92 17.61 33.18%
EY 1.02 2.78 4.05 3.28 3.54 2.23 5.68 -24.87%
DY 1.23 0.97 1.88 1.92 1.51 1.23 2.03 -8.00%
P/NAPS 0.71 0.88 1.20 1.23 1.60 2.86 1.98 -15.70%

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