[SUPERLN] YoY TTM 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- -12.83%

YoY- -17.88%

Quarter Report

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
TTM Result
Revenue	91,685	110,234	103,654	116,574	97,328	87,677	70,429	4.48%
YoY %	-16.83%	6.35%	-11.08%	19.77%	11.01%	24.49%	-	-
Horiz. %	130.18%	156.52%	147.18%	165.52%	138.19%	124.49%	100.00%	-
PBT	12,918	11,980	13,113	22,325	27,140	20,712	9,656	4.96%
YoY %	7.83%	-8.64%	-41.26%	-17.74%	31.04%	114.50%	-	-
Horiz. %	133.78%	124.07%	135.80%	231.20%	281.07%	214.50%	100.00%	-
Tax	-1,581	-3,009	-3,109	-5,070	-6,093	-4,514	-2,424	-6.86%
YoY %	47.46%	3.22%	38.68%	16.79%	-34.98%	-86.22%	-	-
Horiz. %	65.22%	124.13%	128.26%	209.16%	251.36%	186.22%	100.00%	-
NP	11,337	8,971	10,004	17,255	21,047	16,198	7,232	7.77%
YoY %	26.37%	-10.33%	-42.02%	-18.02%	29.94%	123.98%	-	-
Horiz. %	156.76%	124.05%	138.33%	238.59%	291.03%	223.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,337	8,971	10,004	17,282	21,044	16,198	7,232	7.77%
YoY %	26.37%	-10.33%	-42.11%	-17.88%	29.92%	123.98%	-	-
Horiz. %	156.76%	124.05%	138.33%	238.97%	290.98%	223.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.24%	25.12%	23.71%	22.71%	22.45%	21.79%	25.10%	-
YoY %	-51.27%	5.95%	4.40%	1.16%	3.03%	-13.19%	-	-
Horiz. %	48.76%	100.08%	94.46%	90.48%	89.44%	86.81%	100.00%	-
Total Cost	80,348	101,263	93,650	99,319	76,281	71,479	63,197	4.07%
YoY %	-20.65%	8.13%	-5.71%	30.20%	6.72%	13.11%	-	-
Horiz. %	127.14%	160.23%	148.19%	157.16%	120.70%	113.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,278	128,116	123,984	114,383	79,406	91,291	63,561	13.26%
YoY %	4.81%	3.33%	8.39%	44.05%	-13.02%	43.63%	-	-
Horiz. %	211.26%	201.56%	195.06%	179.96%	124.93%	143.63%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Dividend
Div	4,999	4,841	4,842	5,558	6,350	7,145	6,354	-3.91%
YoY %	3.26%	-0.02%	-12.88%	-12.47%	-11.13%	12.45%	-	-
Horiz. %	78.67%	76.19%	76.20%	87.47%	99.94%	112.45%	100.00%	-
Div Payout %	44.10%	53.97%	48.41%	32.16%	30.18%	44.11%	87.86%	-
YoY %	-18.29%	11.49%	50.53%	6.56%	-31.58%	-49.80%	-	-
Horiz. %	50.19%	61.43%	55.10%	36.60%	34.35%	50.20%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Equity
Net Worth	134,278	128,116	123,984	114,383	79,406	91,291	63,561	13.26%
YoY %	4.81%	3.33%	8.39%	44.05%	-13.02%	43.63%	-	-
Horiz. %	211.26%	201.56%	195.06%	179.96%	124.93%	143.63%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	79,406	79,391	79,432	12.36%
YoY %	0.00%	0.00%	0.00%	101.50%	0.02%	-0.05%	-	-
Horiz. %	201.43%	201.43%	201.43%	201.43%	99.97%	99.95%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Ratio Analysis
NP Margin	12.37%	8.14%	9.65%	14.80%	21.62%	18.47%	10.27%	-
YoY %	51.97%	-15.65%	-34.80%	-31.54%	17.05%	79.84%	-	-
Horiz. %	120.45%	79.26%	93.96%	144.11%	210.52%	179.84%	100.00%	-
ROE	8.44%	7.00%	8.07%	15.11%	26.50%	17.74%	11.38%	-
YoY %	20.57%	-13.26%	-46.59%	-42.98%	49.38%	55.89%	-	-
Horiz. %	74.17%	61.51%	70.91%	132.78%	232.86%	155.89%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Per Share
RPS	57.76	69.44	65.29	73.41	122.57	110.44	88.67	-6.88%
YoY %	-16.82%	6.36%	-11.06%	-40.11%	10.98%	24.55%	-	-
Horiz. %	65.14%	78.31%	73.63%	82.79%	138.23%	124.55%	100.00%	-
EPS	7.14	5.65	6.30	10.88	26.50	20.40	9.10	-3.95%
YoY %	26.37%	-10.32%	-42.10%	-58.94%	29.90%	124.18%	-	-
Horiz. %	78.46%	62.09%	69.23%	119.56%	291.21%	224.18%	100.00%	-
DPS	3.15	3.05	3.05	3.50	8.00	9.00	8.00	-14.37%
YoY %	3.28%	0.00%	-12.86%	-56.25%	-11.11%	12.50%	-	-
Horiz. %	39.38%	38.12%	38.12%	43.75%	100.00%	112.50%	100.00%	-
NAPS	0.846	0.8071	0.7809	0.7203	1.00	1.1499	0.8002	0.93%
YoY %	4.82%	3.36%	8.41%	-27.97%	-13.04%	43.70%	-	-
Horiz. %	105.72%	100.86%	97.59%	90.01%	124.97%	143.70%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	57.76	69.45	65.30	73.44	61.32	55.24	44.37	4.48%
YoY %	-16.83%	6.36%	-11.08%	19.77%	11.01%	24.50%	-	-
Horiz. %	130.18%	156.52%	147.17%	165.52%	138.20%	124.50%	100.00%	-
EPS	7.14	5.65	6.30	10.89	13.26	10.21	4.56	7.75%
YoY %	26.37%	-10.32%	-42.15%	-17.87%	29.87%	123.90%	-	-
Horiz. %	156.58%	123.90%	138.16%	238.82%	290.79%	223.90%	100.00%	-
DPS	3.15	3.05	3.05	3.50	4.00	4.50	4.00	-3.89%
YoY %	3.28%	0.00%	-12.86%	-12.50%	-11.11%	12.50%	-	-
Horiz. %	78.75%	76.25%	76.25%	87.50%	100.00%	112.50%	100.00%	-
NAPS	0.846	0.8072	0.7811	0.7206	0.5003	0.5752	0.4005	13.26%
YoY %	4.81%	3.34%	8.40%	44.03%	-13.02%	43.62%	-	-
Horiz. %	211.24%	201.55%	195.03%	179.93%	124.92%	143.62%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
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	1.41	1.15	1.95	2.30	2.08	1.72	0.82	9.44%
YoY %	22.61%	-41.03%	-15.22%	10.58%	20.93%	109.76%	-	-
Horiz. %	171.95%	140.24%	237.80%	280.49%	253.66%	209.76%	100.00%	-
P/EPS	11.41	14.16	20.16	15.53	9.62	9.31	8.02	6.04%
YoY %	-19.42%	-29.76%	29.81%	61.43%	3.33%	16.08%	-	-
Horiz. %	142.27%	176.56%	251.37%	193.64%	119.95%	116.08%	100.00%	-
EY	8.76	7.06	4.96	6.44	10.39	10.74	12.47	-5.71%
YoY %	24.08%	42.34%	-22.98%	-38.02%	-3.26%	-13.87%	-	-
Horiz. %	70.25%	56.62%	39.78%	51.64%	83.32%	86.13%	100.00%	-
DY	3.87	3.81	2.40	2.07	3.14	4.74	10.96	-15.91%
YoY %	1.57%	58.75%	15.94%	-34.08%	-33.76%	-56.75%	-	-
Horiz. %	35.31%	34.76%	21.90%	18.89%	28.65%	43.25%	100.00%	-
P/NAPS	0.96	0.99	1.63	2.35	2.55	1.65	0.91	0.89%
YoY %	-3.03%	-39.26%	-30.64%	-7.84%	54.55%	81.32%	-	-
Horiz. %	105.49%	108.79%	179.12%	258.24%	280.22%	181.32%	100.00%	-

	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	CAGR
Price Multiplier on Announcement Date
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	1.51	0.86	1.98	2.18	2.20	1.87	0.90	8.99%
YoY %	75.58%	-56.57%	-9.17%	-0.91%	17.65%	107.78%	-	-
Horiz. %	167.78%	95.56%	220.00%	242.22%	244.44%	207.78%	100.00%	-
P/EPS	12.18	10.62	20.47	14.70	10.19	10.10	8.79	5.58%
YoY %	14.69%	-48.12%	39.25%	44.26%	0.89%	14.90%	-	-
Horiz. %	138.57%	120.82%	232.88%	167.24%	115.93%	114.90%	100.00%	-
EY	8.21	9.42	4.88	6.80	9.82	9.90	11.38	-5.29%
YoY %	-12.85%	93.03%	-28.24%	-30.75%	-0.81%	-13.01%	-	-
Horiz. %	72.14%	82.78%	42.88%	59.75%	86.29%	86.99%	100.00%	-
DY	3.62	5.08	2.36	2.19	2.96	4.37	10.00	-15.56%
YoY %	-28.74%	115.25%	7.76%	-26.01%	-32.27%	-56.30%	-	-
Horiz. %	36.20%	50.80%	23.60%	21.90%	29.60%	43.70%	100.00%	-
P/NAPS	1.03	0.74	1.65	2.22	2.70	1.79	1.00	0.49%
YoY %	39.19%	-55.15%	-25.68%	-17.78%	50.84%	79.00%	-	-
Horiz. %	103.00%	74.00%	165.00%	222.00%	270.00%	179.00%	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