[SUPERLN] YoY TTM Result on 31-Jul-2017 [#1]

Stock

[SUPERLN] SUPERLON HOLDINGS BHD

Announcement Date

26-Sep-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jul-2017 [#1]

Profit Trend

QoQ- -10.47%

YoY- 12.59%

Quarter Report

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
TTM Result
Revenue	100,803	108,206	108,779	106,969	93,930	79,407	63,117	8.10%
YoY %	-6.84%	-0.53%	1.69%	13.88%	18.29%	25.81%	-	-
Horiz. %	159.71%	171.44%	172.35%	169.48%	148.82%	125.81%	100.00%	-
PBT	12,704	13,350	15,247	26,730	24,410	16,018	6,177	12.75%
YoY %	-4.84%	-12.44%	-42.96%	9.50%	52.39%	159.32%	-	-
Horiz. %	205.67%	216.12%	246.84%	432.73%	395.18%	259.32%	100.00%	-
Tax	-2,771	-3,421	-3,673	-5,527	-5,551	-3,901	-1,068	17.20%
YoY %	19.00%	6.86%	33.54%	0.43%	-42.30%	-265.26%	-	-
Horiz. %	259.46%	320.32%	343.91%	517.51%	519.76%	365.26%	100.00%	-
NP	9,933	9,929	11,574	21,203	18,859	12,117	5,109	11.70%
YoY %	0.04%	-14.21%	-45.41%	12.43%	55.64%	137.17%	-	-
Horiz. %	194.42%	194.34%	226.54%	415.01%	369.13%	237.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,933	9,929	11,574	21,230	18,856	12,117	5,109	11.70%
YoY %	0.04%	-14.21%	-45.48%	12.59%	55.62%	137.17%	-	-
Horiz. %	194.42%	194.34%	226.54%	415.54%	369.07%	237.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.81%	25.63%	24.09%	20.68%	22.74%	24.35%	17.29%	-
YoY %	-14.90%	6.39%	16.49%	-9.06%	-6.61%	40.83%	-	-
Horiz. %	126.14%	148.24%	139.33%	119.61%	131.52%	140.83%	100.00%	-
Total Cost	90,870	98,277	97,205	85,766	75,071	67,290	58,008	7.76%
YoY %	-7.54%	1.10%	13.34%	14.25%	11.56%	16.00%	-	-
Horiz. %	156.65%	169.42%	167.57%	147.85%	129.41%	116.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	132,120	125,364	120,031	109,175	93,405	83,729	60,130	14.00%
YoY %	5.39%	4.44%	9.94%	16.88%	11.56%	39.25%	-	-
Horiz. %	219.72%	208.49%	199.62%	181.56%	155.34%	139.25%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Dividend
Div	4,841	4,842	4,366	9,131	7,541	6,352	2,585	11.01%
YoY %	-0.02%	10.90%	-52.18%	21.08%	18.72%	145.73%	-	-
Horiz. %	187.27%	187.31%	168.90%	353.23%	291.72%	245.73%	100.00%	-
Div Payout %	48.74%	48.77%	37.73%	43.01%	40.00%	52.43%	50.61%	-
YoY %	-0.06%	29.26%	-12.28%	7.53%	-23.71%	3.60%	-	-
Horiz. %	96.31%	96.36%	74.55%	84.98%	79.04%	103.60%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Equity
Net Worth	132,120	125,364	120,031	109,175	93,405	83,729	60,130	14.00%
YoY %	5.39%	4.44%	9.94%	16.88%	11.56%	39.25%	-	-
Horiz. %	219.72%	208.49%	199.62%	181.56%	155.34%	139.25%	100.00%	-
NOSH	160,000	160,000	160,000	158,800	79,318	79,341	79,432	12.36%
YoY %	0.00%	0.00%	0.76%	100.21%	-0.03%	-0.11%	-	-
Horiz. %	201.43%	201.43%	201.43%	199.92%	99.86%	99.89%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Ratio Analysis
NP Margin	9.85%	9.18%	10.64%	19.82%	20.08%	15.26%	8.09%	-
YoY %	7.30%	-13.72%	-46.32%	-1.29%	31.59%	88.63%	-	-
Horiz. %	121.76%	113.47%	131.52%	244.99%	248.21%	188.63%	100.00%	-
ROE	7.52%	7.92%	9.64%	19.45%	20.19%	14.47%	8.50%	-
YoY %	-5.05%	-17.84%	-50.44%	-3.67%	39.53%	70.24%	-	-
Horiz. %	88.47%	93.18%	113.41%	228.82%	237.53%	170.24%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Per Share
RPS	63.51	68.16	68.50	67.36	118.42	100.08	79.46	-3.66%
YoY %	-6.82%	-0.50%	1.69%	-43.12%	18.33%	25.95%	-	-
Horiz. %	79.93%	85.78%	86.21%	84.77%	149.03%	125.95%	100.00%	-
EPS	6.26	6.25	7.29	13.37	23.77	15.27	6.43	-0.44%
YoY %	0.16%	-14.27%	-45.47%	-43.75%	55.66%	137.48%	-	-
Horiz. %	97.36%	97.20%	113.37%	207.93%	369.67%	237.48%	100.00%	-
DPS	3.05	3.05	2.75	5.75	9.50	8.00	3.26	-1.10%
YoY %	0.00%	10.91%	-52.17%	-39.47%	18.75%	145.40%	-	-
Horiz. %	93.56%	93.56%	84.36%	176.38%	291.41%	245.40%	100.00%	-
NAPS	0.8324	0.7897	0.7559	0.6875	1.1776	1.0553	0.757	1.59%
YoY %	5.41%	4.47%	9.95%	-41.62%	11.59%	39.41%	-	-
Horiz. %	109.96%	104.32%	99.85%	90.82%	155.56%	139.41%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	63.51	68.17	68.53	67.39	59.18	50.03	39.76	8.11%
YoY %	-6.84%	-0.53%	1.69%	13.87%	18.29%	25.83%	-	-
Horiz. %	159.73%	171.45%	172.36%	169.49%	148.84%	125.83%	100.00%	-
EPS	6.26	6.26	7.29	13.38	11.88	7.63	3.22	11.70%
YoY %	0.00%	-14.13%	-45.52%	12.63%	55.70%	136.96%	-	-
Horiz. %	194.41%	194.41%	226.40%	415.53%	368.94%	236.96%	100.00%	-
DPS	3.05	3.05	2.75	5.75	4.75	4.00	1.63	10.99%
YoY %	0.00%	10.91%	-52.17%	21.05%	18.75%	145.40%	-	-
Horiz. %	187.12%	187.12%	168.71%	352.76%	291.41%	245.40%	100.00%	-
NAPS	0.8324	0.7898	0.7562	0.6878	0.5885	0.5275	0.3788	14.00%
YoY %	5.39%	4.44%	9.94%	16.87%	11.56%	39.26%	-	-
Horiz. %	219.75%	208.50%	199.63%	181.57%	155.36%	139.26%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	-
Price	0.69	0.89	1.13	2.63	2.14	1.58	0.67	-
P/RPS	1.09	1.31	1.65	3.90	1.81	1.58	0.84	4.43%
YoY %	-16.79%	-20.61%	-57.69%	115.47%	14.56%	88.10%	-	-
Horiz. %	129.76%	155.95%	196.43%	464.29%	215.48%	188.10%	100.00%	-
P/EPS	11.03	14.23	15.50	19.67	9.00	10.35	10.42	0.95%
YoY %	-22.49%	-8.19%	-21.20%	118.56%	-13.04%	-0.67%	-	-
Horiz. %	105.85%	136.56%	148.75%	188.77%	86.37%	99.33%	100.00%	-
EY	9.07	7.03	6.45	5.08	11.11	9.67	9.60	-0.94%
YoY %	29.02%	8.99%	26.97%	-54.28%	14.89%	0.73%	-	-
Horiz. %	94.48%	73.23%	67.19%	52.92%	115.73%	100.73%	100.00%	-
DY	4.42	3.43	2.43	2.19	4.44	5.06	4.86	-1.56%
YoY %	28.86%	41.15%	10.96%	-50.68%	-12.25%	4.12%	-	-
Horiz. %	90.95%	70.58%	50.00%	45.06%	91.36%	104.12%	100.00%	-
P/NAPS	0.83	1.13	1.49	3.83	1.82	1.50	0.89	-1.15%
YoY %	-26.55%	-24.16%	-61.10%	110.44%	21.33%	68.54%	-	-
Horiz. %	93.26%	126.97%	167.42%	430.34%	204.49%	168.54%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	21/09/20	26/09/19	18/09/18	26/09/17	27/09/16	29/09/15	18/09/14	-
Price	0.765	0.915	1.20	2.76	2.38	1.50	0.68	-
P/RPS	1.20	1.34	1.75	4.10	2.01	1.50	0.86	5.70%
YoY %	-10.45%	-23.43%	-57.32%	103.98%	34.00%	74.42%	-	-
Horiz. %	139.53%	155.81%	203.49%	476.74%	233.72%	174.42%	100.00%	-
P/EPS	12.22	14.63	16.46	20.64	10.01	9.82	10.57	2.44%
YoY %	-16.47%	-11.12%	-20.25%	106.19%	1.93%	-7.10%	-	-
Horiz. %	115.61%	138.41%	155.72%	195.27%	94.70%	92.90%	100.00%	-
EY	8.18	6.84	6.07	4.84	9.99	10.18	9.46	-2.39%
YoY %	19.59%	12.69%	25.41%	-51.55%	-1.87%	7.61%	-	-
Horiz. %	86.47%	72.30%	64.16%	51.16%	105.60%	107.61%	100.00%	-
DY	3.99	3.33	2.29	2.08	3.99	5.33	4.79	-2.99%
YoY %	19.82%	45.41%	10.10%	-47.87%	-25.14%	11.27%	-	-
Horiz. %	83.30%	69.52%	47.81%	43.42%	83.30%	111.27%	100.00%	-
P/NAPS	0.92	1.16	1.59	4.01	2.02	1.42	0.90	0.36%
YoY %	-20.69%	-27.04%	-60.35%	98.51%	42.25%	57.78%	-	-
Horiz. %	102.22%	128.89%	176.67%	445.56%	224.44%	157.78%	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