[SUPERLN] YoY TTM Result on 30-Apr-2019 [#4]

Stock

[SUPERLN] SUPERLON HOLDINGS BHD

Announcement Date

25-Jun-2019

Admission Sponsor

Sponsor

Financial Year

30-Apr-2019

Quarter

30-Apr-2019 [#4]

Profit Trend

QoQ- 2.88%

YoY- -16.28%

Quarter Report

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
TTM Result
Revenue	92,054	100,627	101,619	105,704	109,385	106,268	90,411	0.30%
YoY %	-8.52%	-0.98%	-3.86%	-3.37%	2.93%	17.54%	-	-
Horiz. %	101.82%	111.30%	112.40%	116.91%	120.99%	117.54%	100.00%	-
PBT	7,404	15,220	11,247	14,057	15,862	30,223	21,362	-16.18%
YoY %	-51.35%	35.32%	-19.99%	-11.38%	-47.52%	41.48%	-	-
Horiz. %	34.66%	71.25%	52.65%	65.80%	74.25%	141.48%	100.00%	-
Tax	-1,193	-2,045	-2,624	-3,765	-3,595	-6,506	-4,702	-20.42%
YoY %	41.66%	22.07%	30.31%	-4.73%	44.74%	-38.37%	-	-
Horiz. %	25.37%	43.49%	55.81%	80.07%	76.46%	138.37%	100.00%	-
NP	6,211	13,175	8,623	10,292	12,267	23,717	16,660	-15.15%
YoY %	-52.86%	52.79%	-16.22%	-16.10%	-48.28%	42.36%	-	-
Horiz. %	37.28%	79.08%	51.76%	61.78%	73.63%	142.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,211	13,175	8,623	10,292	12,294	23,714	16,660	-15.15%
YoY %	-52.86%	52.79%	-16.22%	-16.28%	-48.16%	42.34%	-	-
Horiz. %	37.28%	79.08%	51.76%	61.78%	73.79%	142.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.11%	13.44%	23.33%	26.78%	22.66%	21.53%	22.01%	-
YoY %	19.87%	-42.39%	-12.88%	18.18%	5.25%	-2.18%	-	-
Horiz. %	73.19%	61.06%	106.00%	121.67%	102.95%	97.82%	100.00%	-
Total Cost	85,843	87,452	92,996	95,412	97,118	82,551	73,751	2.56%
YoY %	-1.84%	-5.96%	-2.53%	-1.76%	17.65%	11.93%	-	-
Horiz. %	116.40%	118.58%	126.09%	129.37%	131.68%	111.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	142,786	135,770	128,701	124,110	11,800,427	107,991	89,515	8.08%
YoY %	5.17%	5.49%	3.70%	-98.95%	10,827.23%	20.64%	-	-
Horiz. %	159.51%	151.67%	143.78%	138.65%	13,182.63%	120.64%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Dividend
Div	2,380	4,999	4,841	4,842	5,558	8,732	7,145	-16.73%
YoY %	-52.39%	3.26%	-0.02%	-12.88%	-36.35%	22.21%	-	-
Horiz. %	33.31%	69.97%	67.75%	67.77%	77.79%	122.21%	100.00%	-
Div Payout %	38.33%	37.95%	56.15%	47.05%	45.21%	36.82%	42.89%	-
YoY %	1.00%	-32.41%	19.34%	4.07%	22.79%	-14.15%	-	-
Horiz. %	89.37%	88.48%	130.92%	109.70%	105.41%	85.85%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Equity
Net Worth	142,786	135,770	128,701	124,110	11,800,427	107,991	89,515	8.08%
YoY %	5.17%	5.49%	3.70%	-98.95%	10,827.23%	20.64%	-	-
Horiz. %	159.51%	151.67%	143.78%	138.65%	13,182.63%	120.64%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	79,400	79,463	12.36%
YoY %	0.00%	0.00%	0.00%	0.00%	101.51%	-0.08%	-	-
Horiz. %	201.35%	201.35%	201.35%	201.35%	201.35%	99.92%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Ratio Analysis
NP Margin	6.75%	13.09%	8.49%	9.74%	11.21%	22.32%	18.43%	-
YoY %	-48.43%	54.18%	-12.83%	-13.11%	-49.78%	21.11%	-	-
Horiz. %	36.63%	71.03%	46.07%	52.85%	60.82%	121.11%	100.00%	-
ROE	4.35%	9.70%	6.70%	8.29%	0.10%	21.96%	18.61%	-
YoY %	-55.15%	44.78%	-19.18%	8,190.00%	-99.54%	18.00%	-	-
Horiz. %	23.37%	52.12%	36.00%	44.55%	0.54%	118.00%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Per Share
RPS	58.00	63.40	64.02	66.58	68.88	133.84	113.78	-10.61%
YoY %	-8.52%	-0.97%	-3.84%	-3.34%	-48.54%	17.63%	-	-
Horiz. %	50.98%	55.72%	56.27%	58.52%	60.54%	117.63%	100.00%	-
EPS	3.91	8.30	5.43	6.48	7.74	29.87	20.97	-24.40%
YoY %	-52.89%	52.85%	-16.20%	-16.28%	-74.09%	42.44%	-	-
Horiz. %	18.65%	39.58%	25.89%	30.90%	36.91%	142.44%	100.00%	-
DPS	1.50	3.15	3.05	3.05	3.50	11.00	9.00	-25.80%
YoY %	-52.38%	3.28%	0.00%	-12.86%	-68.18%	22.22%	-	-
Horiz. %	16.67%	35.00%	33.89%	33.89%	38.89%	122.22%	100.00%	-
NAPS	0.8996	0.8554	0.8108	0.7817	74.31	1.3601	1.1265	-3.67%
YoY %	5.17%	5.50%	3.72%	-98.95%	5,363.57%	20.74%	-	-
Horiz. %	79.86%	75.93%	71.98%	69.39%	6,596.54%	120.74%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	58.00	63.40	64.02	66.60	68.91	66.95	56.96	0.30%
YoY %	-8.52%	-0.97%	-3.87%	-3.35%	2.93%	17.54%	-	-
Horiz. %	101.83%	111.31%	112.39%	116.92%	120.98%	117.54%	100.00%	-
EPS	3.91	8.30	5.43	6.48	7.75	14.94	10.50	-15.17%
YoY %	-52.89%	52.85%	-16.20%	-16.39%	-48.13%	42.29%	-	-
Horiz. %	37.24%	79.05%	51.71%	61.71%	73.81%	142.29%	100.00%	-
DPS	1.50	3.15	3.05	3.05	3.50	5.50	4.50	-16.72%
YoY %	-52.38%	3.28%	0.00%	-12.86%	-36.36%	22.22%	-	-
Horiz. %	33.33%	70.00%	67.78%	67.78%	77.78%	122.22%	100.00%	-
NAPS	0.8996	0.8554	0.8108	0.7819	74.3449	0.6804	0.564	8.08%
YoY %	5.17%	5.50%	3.70%	-98.95%	10,826.65%	20.64%	-	-
Horiz. %	159.50%	151.67%	143.76%	138.63%	13,181.72%	120.64%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/22	30/04/21	30/04/20	30/04/19	30/04/18	28/04/17	29/04/16	-
Price	0.725	0.925	0.705	1.06	1.20	3.40	1.97	-
P/RPS	1.25	1.46	1.10	1.59	1.74	2.54	1.73	-5.26%
YoY %	-14.38%	32.73%	-30.82%	-8.62%	-31.50%	46.82%	-	-
Horiz. %	72.25%	84.39%	63.58%	91.91%	100.58%	146.82%	100.00%	-
P/EPS	18.53	11.14	12.98	16.35	15.50	11.38	9.40	11.97%
YoY %	66.34%	-14.18%	-20.61%	5.48%	36.20%	21.06%	-	-
Horiz. %	197.13%	118.51%	138.09%	173.94%	164.89%	121.06%	100.00%	-
EY	5.40	8.97	7.71	6.12	6.45	8.78	10.64	-10.68%
YoY %	-39.80%	16.34%	25.98%	-5.12%	-26.54%	-17.48%	-	-
Horiz. %	50.75%	84.30%	72.46%	57.52%	60.62%	82.52%	100.00%	-
DY	2.07	3.41	4.33	2.88	2.92	3.24	4.57	-12.36%
YoY %	-39.30%	-21.25%	50.35%	-1.37%	-9.88%	-29.10%	-	-
Horiz. %	45.30%	74.62%	94.75%	63.02%	63.89%	70.90%	100.00%	-
P/NAPS	0.81	1.08	0.87	1.36	0.02	2.50	1.75	-12.04%
YoY %	-25.00%	24.14%	-36.03%	6,700.00%	-99.20%	42.86%	-	-
Horiz. %	46.29%	61.71%	49.71%	77.71%	1.14%	142.86%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	30/06/22	29/06/21	29/06/20	25/06/19	22/06/18	20/06/17	24/06/16	-
Price	0.69	0.91	0.68	1.00	1.24	1.92	2.25	-
P/RPS	1.19	1.44	1.06	1.50	1.80	1.43	1.98	-8.13%
YoY %	-17.36%	35.85%	-29.33%	-16.67%	25.87%	-27.78%	-	-
Horiz. %	60.10%	72.73%	53.54%	75.76%	90.91%	72.22%	100.00%	-
P/EPS	17.63	10.96	12.52	15.43	16.02	6.43	10.73	8.62%
YoY %	60.86%	-12.46%	-18.86%	-3.68%	149.14%	-40.07%	-	-
Horiz. %	164.31%	102.14%	116.68%	143.80%	149.30%	59.93%	100.00%	-
EY	5.67	9.12	7.99	6.48	6.24	15.56	9.32	-7.94%
YoY %	-37.83%	14.14%	23.30%	3.85%	-59.90%	66.95%	-	-
Horiz. %	60.84%	97.85%	85.73%	69.53%	66.95%	166.95%	100.00%	-
DY	2.17	3.46	4.49	3.05	2.82	5.73	4.00	-9.68%
YoY %	-37.28%	-22.94%	47.21%	8.16%	-50.79%	43.25%	-	-
Horiz. %	54.25%	86.50%	112.25%	76.25%	70.50%	143.25%	100.00%	-
P/NAPS	0.77	1.06	0.84	1.28	0.02	1.41	2.00	-14.70%
YoY %	-27.36%	26.19%	-34.38%	6,300.00%	-98.58%	-29.50%	-	-
Horiz. %	38.50%	53.00%	42.00%	64.00%	1.00%	70.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos