[SUPERLN] YoY Quarter Result on 31-Jan-2018 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
20-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 2.04%
YoY- -40.66%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 22,857 26,441 25,526 27,137 25,801 22,342 19,320 2.83%
PBT 3,228 2,871 2,018 5,023 7,968 5,711 3,902 -3.10%
Tax 288 -717 -472 -1,314 -1,718 -1,408 -963 -
NP 3,516 2,154 1,546 3,709 6,250 4,303 2,939 3.02%
-
NP to SH 3,516 2,154 1,546 3,709 6,250 4,303 2,939 3.02%
-
Tax Rate -8.92% 24.97% 23.39% 26.16% 21.56% 24.65% 24.68% -
Total Cost 19,341 24,287 23,980 23,428 19,551 18,039 16,381 2.80%
-
Net Worth 134,278 128,116 123,984 114,383 79,406 91,291 63,561 13.26%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 1,984 1,825 1,825 1,588 2,382 3,175 - -
Div Payout % 56.43% 84.75% 118.10% 42.81% 38.11% 73.80% - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 134,278 128,116 123,984 114,383 79,406 91,291 63,561 13.26%
NOSH 160,000 160,000 160,000 160,000 80,000 79,391 79,432 12.36%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 15.38% 8.15% 6.06% 13.67% 24.22% 19.26% 15.21% -
ROE 2.62% 1.68% 1.25% 3.24% 7.87% 4.71% 4.62% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 14.40 16.66 16.08 17.09 32.49 28.14 24.32 -8.35%
EPS 2.22 1.36 0.97 2.34 3.94 5.42 3.70 -8.15%
DPS 1.25 1.15 1.15 1.00 3.00 4.00 0.00 -
NAPS 0.846 0.8071 0.7809 0.7203 1.00 1.1499 0.8002 0.93%
Adjusted Per Share Value based on latest NOSH - 160,000
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 14.40 16.66 16.08 17.10 16.26 14.08 12.17 2.84%
EPS 2.22 1.36 0.97 2.34 3.94 2.71 1.85 3.08%
DPS 1.25 1.15 1.15 1.00 1.50 2.00 0.00 -
NAPS 0.846 0.8072 0.7811 0.7206 0.5003 0.5752 0.4005 13.26%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.815 0.80 1.27 1.69 2.55 1.90 0.73 -
P/RPS 5.66 4.80 7.90 9.89 7.85 6.75 3.00 11.14%
P/EPS 36.79 58.96 130.43 72.36 32.40 35.06 19.73 10.93%
EY 2.72 1.70 0.77 1.38 3.09 2.85 5.07 -9.84%
DY 1.53 1.44 0.91 0.59 1.18 2.11 0.00 -
P/NAPS 0.96 0.99 1.63 2.35 2.55 1.65 0.91 0.89%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 16/03/21 13/03/20 22/03/19 20/03/18 24/03/17 24/03/16 12/03/15 -
Price 0.87 0.60 1.29 1.60 2.70 2.06 0.80 -
P/RPS 6.04 3.60 8.02 9.36 8.31 7.32 3.29 10.64%
P/EPS 39.27 44.22 132.48 68.50 34.30 38.01 21.62 10.44%
EY 2.55 2.26 0.75 1.46 2.92 2.63 4.63 -9.45%
DY 1.44 1.92 0.89 0.62 1.11 1.94 0.00 -
P/NAPS 1.03 0.74 1.65 2.22 2.70 1.79 1.00 0.49%

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