[SUPERLN] YoY TTM Result on 31-Jul-2018 [#1]

Stock

[SUPERLN] SUPERLON HOLDINGS BHD

Announcement Date

18-Sep-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2019

Quarter

31-Jul-2018 [#1]

Profit Trend

QoQ- -5.86%

YoY- -45.48%

Quarter Report

Superlon_Q1 31.07.2018.pdf

Latest QR

Upcoming QR

SUPERLN's Result

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
TTM Result
Revenue	92,386	100,803	108,206	108,779	106,969	93,930	79,407	2.55%
YoY %	-8.35%	-6.84%	-0.53%	1.69%	13.88%	18.29%	-	-
Horiz. %	116.34%	126.94%	136.27%	136.99%	134.71%	118.29%	100.00%	-
PBT	13,163	12,704	13,350	15,247	26,730	24,410	16,018	-3.21%
YoY %	3.61%	-4.84%	-12.44%	-42.96%	9.50%	52.39%	-	-
Horiz. %	82.18%	79.31%	83.34%	95.19%	166.87%	152.39%	100.00%	-
Tax	-1,449	-2,771	-3,421	-3,673	-5,527	-5,551	-3,901	-15.20%
YoY %	47.71%	19.00%	6.86%	33.54%	0.43%	-42.30%	-	-
Horiz. %	37.14%	71.03%	87.70%	94.16%	141.68%	142.30%	100.00%	-
NP	11,714	9,933	9,929	11,574	21,203	18,859	12,117	-0.56%
YoY %	17.93%	0.04%	-14.21%	-45.41%	12.43%	55.64%	-	-
Horiz. %	96.67%	81.98%	81.94%	95.52%	174.99%	155.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,714	9,933	9,929	11,574	21,230	18,856	12,117	-0.56%
YoY %	17.93%	0.04%	-14.21%	-45.48%	12.59%	55.62%	-	-
Horiz. %	96.67%	81.98%	81.94%	95.52%	175.21%	155.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.01%	21.81%	25.63%	24.09%	20.68%	22.74%	24.35%	-
YoY %	-49.52%	-14.90%	6.39%	16.49%	-9.06%	-6.61%	-	-
Horiz. %	45.22%	89.57%	105.26%	98.93%	84.93%	93.39%	100.00%	-
Total Cost	80,672	90,870	98,277	97,205	85,766	75,071	67,290	3.06%
YoY %	-11.22%	-7.54%	1.10%	13.34%	14.25%	11.56%	-	-
Horiz. %	119.89%	135.04%	146.05%	144.46%	127.46%	111.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	137,786	132,120	125,364	120,031	109,175	93,405	83,729	8.64%
YoY %	4.29%	5.39%	4.44%	9.94%	16.88%	11.56%	-	-
Horiz. %	164.56%	157.79%	149.73%	143.36%	130.39%	111.56%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Dividend
Div	4,999	4,841	4,842	4,366	9,131	7,541	6,352	-3.91%
YoY %	3.26%	-0.02%	10.90%	-52.18%	21.08%	18.72%	-	-
Horiz. %	78.70%	76.21%	76.23%	68.73%	143.75%	118.72%	100.00%	-
Div Payout %	42.68%	48.74%	48.77%	37.73%	43.01%	40.00%	52.43%	-
YoY %	-12.43%	-0.06%	29.26%	-12.28%	7.53%	-23.71%	-	-
Horiz. %	81.40%	92.96%	93.02%	71.96%	82.03%	76.29%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Equity
Net Worth	137,786	132,120	125,364	120,031	109,175	93,405	83,729	8.64%
YoY %	4.29%	5.39%	4.44%	9.94%	16.88%	11.56%	-	-
Horiz. %	164.56%	157.79%	149.73%	143.36%	130.39%	111.56%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	158,800	79,318	79,341	12.38%
YoY %	0.00%	0.00%	0.00%	0.76%	100.21%	-0.03%	-	-
Horiz. %	201.66%	201.66%	201.66%	201.66%	200.15%	99.97%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Ratio Analysis
NP Margin	12.68%	9.85%	9.18%	10.64%	19.82%	20.08%	15.26%	-
YoY %	28.73%	7.30%	-13.72%	-46.32%	-1.29%	31.59%	-	-
Horiz. %	83.09%	64.55%	60.16%	69.72%	129.88%	131.59%	100.00%	-
ROE	8.50%	7.52%	7.92%	9.64%	19.45%	20.19%	14.47%	-
YoY %	13.03%	-5.05%	-17.84%	-50.44%	-3.67%	39.53%	-	-
Horiz. %	58.74%	51.97%	54.73%	66.62%	134.42%	139.53%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Per Share
RPS	58.21	63.51	68.16	68.50	67.36	118.42	100.08	-8.62%
YoY %	-8.35%	-6.82%	-0.50%	1.69%	-43.12%	18.33%	-	-
Horiz. %	58.16%	63.46%	68.11%	68.45%	67.31%	118.33%	100.00%	-
EPS	7.38	6.26	6.25	7.29	13.37	23.77	15.27	-11.40%
YoY %	17.89%	0.16%	-14.27%	-45.47%	-43.75%	55.66%	-	-
Horiz. %	48.33%	41.00%	40.93%	47.74%	87.56%	155.66%	100.00%	-
DPS	3.15	3.05	3.05	2.75	5.75	9.50	8.00	-14.37%
YoY %	3.28%	0.00%	10.91%	-52.17%	-39.47%	18.75%	-	-
Horiz. %	39.38%	38.12%	38.12%	34.38%	71.88%	118.75%	100.00%	-
NAPS	0.8681	0.8324	0.7897	0.7559	0.6875	1.1776	1.0553	-3.19%
YoY %	4.29%	5.41%	4.47%	9.95%	-41.62%	11.59%	-	-
Horiz. %	82.26%	78.88%	74.83%	71.63%	65.15%	111.59%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	57.74	63.00	67.63	67.99	66.86	58.71	49.63	2.55%
YoY %	-8.35%	-6.85%	-0.53%	1.69%	13.88%	18.30%	-	-
Horiz. %	116.34%	126.94%	136.27%	136.99%	134.72%	118.30%	100.00%	-
EPS	7.32	6.21	6.21	7.23	13.27	11.79	7.57	-0.55%
YoY %	17.87%	0.00%	-14.11%	-45.52%	12.55%	55.75%	-	-
Horiz. %	96.70%	82.03%	82.03%	95.51%	175.30%	155.75%	100.00%	-
DPS	3.12	3.03	3.03	2.73	5.71	4.71	3.97	-3.93%
YoY %	2.97%	0.00%	10.99%	-52.19%	21.23%	18.64%	-	-
Horiz. %	78.59%	76.32%	76.32%	68.77%	143.83%	118.64%	100.00%	-
NAPS	0.8612	0.8258	0.7835	0.7502	0.6823	0.5838	0.5233	8.64%
YoY %	4.29%	5.40%	4.44%	9.95%	16.87%	11.56%	-	-
Horiz. %	164.57%	157.81%	149.72%	143.36%	130.38%	111.56%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	-
Price	0.89	0.69	0.89	1.13	2.63	2.14	1.58	-
P/RPS	1.53	1.09	1.31	1.65	3.90	1.81	1.58	-0.53%
YoY %	40.37%	-16.79%	-20.61%	-57.69%	115.47%	14.56%	-	-
Horiz. %	96.84%	68.99%	82.91%	104.43%	246.84%	114.56%	100.00%	-
P/EPS	12.06	11.03	14.23	15.50	19.67	9.00	10.35	2.57%
YoY %	9.34%	-22.49%	-8.19%	-21.20%	118.56%	-13.04%	-	-
Horiz. %	116.52%	106.57%	137.49%	149.76%	190.05%	86.96%	100.00%	-
EY	8.29	9.07	7.03	6.45	5.08	11.11	9.67	-2.53%
YoY %	-8.60%	29.02%	8.99%	26.97%	-54.28%	14.89%	-	-
Horiz. %	85.73%	93.80%	72.70%	66.70%	52.53%	114.89%	100.00%	-
DY	3.54	4.42	3.43	2.43	2.19	4.44	5.06	-5.77%
YoY %	-19.91%	28.86%	41.15%	10.96%	-50.68%	-12.25%	-	-
Horiz. %	69.96%	87.35%	67.79%	48.02%	43.28%	87.75%	100.00%	-
P/NAPS	1.03	0.83	1.13	1.49	3.83	1.82	1.50	-6.06%
YoY %	24.10%	-26.55%	-24.16%	-61.10%	110.44%	21.33%	-	-
Horiz. %	68.67%	55.33%	75.33%	99.33%	255.33%	121.33%	100.00%	-

	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	CAGR
Price Multiplier on Announcement Date
Date	21/09/21	21/09/20	26/09/19	18/09/18	26/09/17	27/09/16	29/09/15	-
Price	0.91	0.765	0.915	1.20	2.76	2.38	1.50	-
P/RPS	1.56	1.20	1.34	1.75	4.10	2.01	1.50	0.65%
YoY %	30.00%	-10.45%	-23.43%	-57.32%	103.98%	34.00%	-	-
Horiz. %	104.00%	80.00%	89.33%	116.67%	273.33%	134.00%	100.00%	-
P/EPS	12.33	12.22	14.63	16.46	20.64	10.01	9.82	3.86%
YoY %	0.90%	-16.47%	-11.12%	-20.25%	106.19%	1.93%	-	-
Horiz. %	125.56%	124.44%	148.98%	167.62%	210.18%	101.93%	100.00%	-
EY	8.11	8.18	6.84	6.07	4.84	9.99	10.18	-3.71%
YoY %	-0.86%	19.59%	12.69%	25.41%	-51.55%	-1.87%	-	-
Horiz. %	79.67%	80.35%	67.19%	59.63%	47.54%	98.13%	100.00%	-
DY	3.46	3.99	3.33	2.29	2.08	3.99	5.33	-6.94%
YoY %	-13.28%	19.82%	45.41%	10.10%	-47.87%	-25.14%	-	-
Horiz. %	64.92%	74.86%	62.48%	42.96%	39.02%	74.86%	100.00%	-
P/NAPS	1.05	0.92	1.16	1.59	4.01	2.02	1.42	-4.90%
YoY %	14.13%	-20.69%	-27.04%	-60.35%	98.51%	42.25%	-	-
Horiz. %	73.94%	64.79%	81.69%	111.97%	282.39%	142.25%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:40:00

EMA 5

10 Mins

BUY

2024-04-19 16:40:00

EMA 5

5 Mins

BUY

2024-04-19 16:20:00

EMA 5

5 Mins

SELL

2024-04-19 15:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-19 15:10:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

441

SAPNRG

SAPURA ENERGY BERHAD

438

MPI

MALAYSIAN PACIFIC INDUSTRIES

433

HLIND

HONG LEONG INDUSTRIES BHD

412

YTLPOWR

YTL POWER INTERNATIONAL BHD

371

MAYBANK

MALAYAN BANKING BHD

368

PBBANK

PUBLIC BANK BHD

316

GENTING

GENTING BHD

303

GENM

GENTING MALAYSIA BERHAD

267

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More