[SUPERLN] YoY TTM 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- -15.72%

YoY- -25.16%

Quarter Report

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
TTM Result
Revenue	109,499	109,653	94,150	91,685	110,234	103,654	116,574	-1.03%
YoY %	-0.14%	16.47%	2.69%	-16.83%	6.35%	-11.08%	-	-
Horiz. %	93.93%	94.06%	80.76%	78.65%	94.56%	88.92%	100.00%	-
PBT	11,456	3,813	10,232	12,918	11,980	13,113	22,325	-10.51%
YoY %	200.45%	-62.73%	-20.79%	7.83%	-8.64%	-41.26%	-	-
Horiz. %	51.31%	17.08%	45.83%	57.86%	53.66%	58.74%	100.00%	-
Tax	-2,613	-1,259	-1,747	-1,581	-3,009	-3,109	-5,070	-10.45%
YoY %	-107.55%	27.93%	-10.50%	47.46%	3.22%	38.68%	-	-
Horiz. %	51.54%	24.83%	34.46%	31.18%	59.35%	61.32%	100.00%	-
NP	8,843	2,554	8,485	11,337	8,971	10,004	17,255	-10.53%
YoY %	246.24%	-69.90%	-25.16%	26.37%	-10.33%	-42.02%	-	-
Horiz. %	51.25%	14.80%	49.17%	65.70%	51.99%	57.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,843	2,554	8,485	11,337	8,971	10,004	17,282	-10.56%
YoY %	246.24%	-69.90%	-25.16%	26.37%	-10.33%	-42.11%	-	-
Horiz. %	51.17%	14.78%	49.10%	65.60%	51.91%	57.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.81%	33.02%	17.07%	12.24%	25.12%	23.71%	22.71%	-
YoY %	-30.92%	93.44%	39.46%	-51.27%	5.95%	4.40%	-	-
Horiz. %	100.44%	145.40%	75.17%	53.90%	110.61%	104.40%	100.00%	-
Total Cost	100,656	107,099	85,665	80,348	101,263	93,650	99,319	0.22%
YoY %	-6.02%	25.02%	6.62%	-20.65%	8.13%	-5.71%	-	-
Horiz. %	101.35%	107.83%	86.25%	80.90%	101.96%	94.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	153,812	142,135	140,627	134,278	128,116	123,984	114,383	5.05%
YoY %	8.22%	1.07%	4.73%	4.81%	3.33%	8.39%	-	-
Horiz. %	134.47%	124.26%	122.94%	117.39%	112.01%	108.39%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Dividend
Div	3,174	1,269	2,380	4,999	4,841	4,842	5,558	-8.91%
YoY %	150.12%	-46.68%	-52.39%	3.26%	-0.02%	-12.88%	-	-
Horiz. %	57.11%	22.83%	42.82%	89.94%	87.10%	87.12%	100.00%	-
Div Payout %	35.90%	49.72%	28.06%	44.10%	53.97%	48.41%	32.16%	-
YoY %	-27.80%	77.19%	-36.37%	-18.29%	11.49%	50.53%	-	-
Horiz. %	111.63%	154.60%	87.25%	137.13%	167.82%	150.53%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Equity
Net Worth	153,812	142,135	140,627	134,278	128,116	123,984	114,383	5.05%
YoY %	8.22%	1.07%	4.73%	4.81%	3.33%	8.39%	-	-
Horiz. %	134.47%	124.26%	122.94%	117.39%	112.01%	108.39%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	160,000	160,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Ratio Analysis
NP Margin	8.08%	2.33%	9.01%	12.37%	8.14%	9.65%	14.80%	-
YoY %	246.78%	-74.14%	-27.16%	51.97%	-15.65%	-34.80%	-	-
Horiz. %	54.59%	15.74%	60.88%	83.58%	55.00%	65.20%	100.00%	-
ROE	5.75%	1.80%	6.03%	8.44%	7.00%	8.07%	15.11%	-
YoY %	219.44%	-70.15%	-28.55%	20.57%	-13.26%	-46.59%	-	-
Horiz. %	38.05%	11.91%	39.91%	55.86%	46.33%	53.41%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Per Share
RPS	68.99	69.08	59.32	57.76	69.44	65.29	73.41	-1.02%
YoY %	-0.13%	16.45%	2.70%	-16.82%	6.36%	-11.06%	-	-
Horiz. %	93.98%	94.10%	80.81%	78.68%	94.59%	88.94%	100.00%	-
EPS	5.57	1.61	5.35	7.14	5.65	6.30	10.88	-10.55%
YoY %	245.96%	-69.91%	-25.07%	26.37%	-10.32%	-42.10%	-	-
Horiz. %	51.19%	14.80%	49.17%	65.62%	51.93%	57.90%	100.00%	-
DPS	2.00	0.80	1.50	3.15	3.05	3.05	3.50	-8.90%
YoY %	150.00%	-46.67%	-52.38%	3.28%	0.00%	-12.86%	-	-
Horiz. %	57.14%	22.86%	42.86%	90.00%	87.14%	87.14%	100.00%	-
NAPS	0.9691	0.8955	0.886	0.846	0.8071	0.7809	0.7203	5.06%
YoY %	8.22%	1.07%	4.73%	4.82%	3.36%	8.41%	-	-
Horiz. %	134.54%	124.32%	123.00%	117.45%	112.05%	108.41%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	68.99	69.08	59.32	57.76	69.45	65.30	73.44	-1.03%
YoY %	-0.13%	16.45%	2.70%	-16.83%	6.36%	-11.08%	-	-
Horiz. %	93.94%	94.06%	80.77%	78.65%	94.57%	88.92%	100.00%	-
EPS	5.57	1.61	5.35	7.14	5.65	6.30	10.89	-10.56%
YoY %	245.96%	-69.91%	-25.07%	26.37%	-10.32%	-42.15%	-	-
Horiz. %	51.15%	14.78%	49.13%	65.56%	51.88%	57.85%	100.00%	-
DPS	2.00	0.80	1.50	3.15	3.05	3.05	3.50	-8.90%
YoY %	150.00%	-46.67%	-52.38%	3.28%	0.00%	-12.86%	-	-
Horiz. %	57.14%	22.86%	42.86%	90.00%	87.14%	87.14%	100.00%	-
NAPS	0.969	0.8955	0.886	0.846	0.8072	0.7811	0.7206	5.05%
YoY %	8.21%	1.07%	4.73%	4.81%	3.34%	8.40%	-	-
Horiz. %	134.47%	124.27%	122.95%	117.40%	112.02%	108.40%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Price Multiplier on Financial Quarter End Date
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	1.12	0.91	1.33	1.41	1.15	1.95	2.30	-11.29%
YoY %	23.08%	-31.58%	-5.67%	22.61%	-41.03%	-15.22%	-	-
Horiz. %	48.70%	39.57%	57.83%	61.30%	50.00%	84.78%	100.00%	-
P/EPS	13.91	39.15	14.78	11.41	14.16	20.16	15.53	-1.81%
YoY %	-64.47%	164.88%	29.54%	-19.42%	-29.76%	29.81%	-	-
Horiz. %	89.57%	252.09%	95.17%	73.47%	91.18%	129.81%	100.00%	-
EY	7.19	2.55	6.77	8.76	7.06	4.96	6.44	1.85%
YoY %	181.96%	-62.33%	-22.72%	24.08%	42.34%	-22.98%	-	-
Horiz. %	111.65%	39.60%	105.12%	136.02%	109.63%	77.02%	100.00%	-
DY	2.58	1.27	1.90	3.87	3.81	2.40	2.07	3.73%
YoY %	103.15%	-33.16%	-50.90%	1.57%	58.75%	15.94%	-	-
Horiz. %	124.64%	61.35%	91.79%	186.96%	184.06%	115.94%	100.00%	-
P/NAPS	0.80	0.70	0.89	0.96	0.99	1.63	2.35	-16.43%
YoY %	14.29%	-21.35%	-7.29%	-3.03%	-39.26%	-30.64%	-	-
Horiz. %	34.04%	29.79%	37.87%	40.85%	42.13%	69.36%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Price Multiplier on Announcement Date
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	1.44	0.89	1.19	1.51	0.86	1.98	2.18	-6.67%
YoY %	61.80%	-25.21%	-21.19%	75.58%	-56.57%	-9.17%	-	-
Horiz. %	66.06%	40.83%	54.59%	69.27%	39.45%	90.83%	100.00%	-
P/EPS	17.86	38.22	13.19	12.18	10.62	20.47	14.70	3.29%
YoY %	-53.27%	189.76%	8.29%	14.69%	-48.12%	39.25%	-	-
Horiz. %	121.50%	260.00%	89.73%	82.86%	72.24%	139.25%	100.00%	-
EY	5.60	2.62	7.58	8.21	9.42	4.88	6.80	-3.18%
YoY %	113.74%	-65.44%	-7.67%	-12.85%	93.03%	-28.24%	-	-
Horiz. %	82.35%	38.53%	111.47%	120.74%	138.53%	71.76%	100.00%	-
DY	2.01	1.30	2.13	3.62	5.08	2.36	2.19	-1.41%
YoY %	54.62%	-38.97%	-41.16%	-28.74%	115.25%	7.76%	-	-
Horiz. %	91.78%	59.36%	97.26%	165.30%	231.96%	107.76%	100.00%	-
P/NAPS	1.03	0.69	0.80	1.03	0.74	1.65	2.22	-12.00%
YoY %	49.28%	-13.75%	-22.33%	39.19%	-55.15%	-25.68%	-	-
Horiz. %	46.40%	31.08%	36.04%	46.40%	33.33%	74.32%	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