[SUPERLN] YoY TTM Result on 31-Jul-2020 [#1]

Stock

[SUPERLN] SUPERLON HOLDINGS BHD

Announcement Date

21-Sep-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2021

Quarter

31-Jul-2020 [#1]

Profit Trend

QoQ- 15.19%

YoY- 0.04%

Quarter Report

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
TTM Result
Revenue	106,542	102,656	92,386	100,803	108,206	108,779	106,969	-0.06%
YoY %	3.79%	11.12%	-8.35%	-6.84%	-0.53%	1.69%	-	-
Horiz. %	99.60%	95.97%	86.37%	94.24%	101.16%	101.69%	100.00%	-
PBT	5,437	6,118	13,163	12,704	13,350	15,247	26,730	-23.30%
YoY %	-11.13%	-53.52%	3.61%	-4.84%	-12.44%	-42.96%	-	-
Horiz. %	20.34%	22.89%	49.24%	47.53%	49.94%	57.04%	100.00%	-
Tax	-1,722	-1,354	-1,449	-2,771	-3,421	-3,673	-5,527	-17.65%
YoY %	-27.18%	6.56%	47.71%	19.00%	6.86%	33.54%	-	-
Horiz. %	31.16%	24.50%	26.22%	50.14%	61.90%	66.46%	100.00%	-
NP	3,715	4,764	11,714	9,933	9,929	11,574	21,203	-25.18%
YoY %	-22.02%	-59.33%	17.93%	0.04%	-14.21%	-45.41%	-	-
Horiz. %	17.52%	22.47%	55.25%	46.85%	46.83%	54.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,715	4,764	11,714	9,933	9,929	11,574	21,230	-25.20%
YoY %	-22.02%	-59.33%	17.93%	0.04%	-14.21%	-45.48%	-	-
Horiz. %	17.50%	22.44%	55.18%	46.79%	46.77%	54.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.67%	22.13%	11.01%	21.81%	25.63%	24.09%	20.68%	-
YoY %	43.11%	101.00%	-49.52%	-14.90%	6.39%	16.49%	-	-
Horiz. %	153.14%	107.01%	53.24%	105.46%	123.94%	116.49%	100.00%	-
Total Cost	102,827	97,892	80,672	90,870	98,277	97,205	85,766	3.06%
YoY %	5.04%	21.35%	-11.22%	-7.54%	1.10%	13.34%	-	-
Horiz. %	119.89%	114.14%	94.06%	105.95%	114.59%	113.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	0	143,960	137,786	132,120	125,364	120,031	109,175	-
YoY %	0.00%	4.48%	4.29%	5.39%	4.44%	9.94%	-	-
Horiz. %	0.00%	131.86%	126.21%	121.02%	114.83%	109.94%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	2,533	1,190	4,999	4,841	4,842	4,366	9,131	-19.23%
YoY %	112.86%	-76.20%	3.26%	-0.02%	10.90%	-52.18%	-	-
Horiz. %	27.74%	13.03%	54.75%	53.02%	53.03%	47.82%	100.00%	-
Div Payout %	68.21%	24.99%	42.68%	48.74%	48.77%	37.73%	43.01%	-
YoY %	172.95%	-41.45%	-12.43%	-0.06%	29.26%	-12.28%	-	-
Horiz. %	158.59%	58.10%	99.23%	113.32%	113.39%	87.72%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	0	143,960	137,786	132,120	125,364	120,031	109,175	-
YoY %	0.00%	4.48%	4.29%	5.39%	4.44%	9.94%	-	-
Horiz. %	0.00%	131.86%	126.21%	121.02%	114.83%	109.94%	100.00%	-
NOSH	168,550	160,000	160,000	160,000	160,000	160,000	158,800	0.99%
YoY %	5.34%	0.00%	0.00%	0.00%	0.00%	0.76%	-	-
Horiz. %	106.14%	100.76%	100.76%	100.76%	100.76%	100.76%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	3.49%	4.64%	12.68%	9.85%	9.18%	10.64%	19.82%	-
YoY %	-24.78%	-63.41%	28.73%	7.30%	-13.72%	-46.32%	-	-
Horiz. %	17.61%	23.41%	63.98%	49.70%	46.32%	53.68%	100.00%	-
ROE	0.00%	3.31%	8.50%	7.52%	7.92%	9.64%	19.45%	-
YoY %	0.00%	-61.06%	13.03%	-5.05%	-17.84%	-50.44%	-	-
Horiz. %	0.00%	17.02%	43.70%	38.66%	40.72%	49.56%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	63.21	64.68	58.21	63.51	68.16	68.50	67.36	-1.05%
YoY %	-2.27%	11.11%	-8.35%	-6.82%	-0.50%	1.69%	-	-
Horiz. %	93.84%	96.02%	86.42%	94.28%	101.19%	101.69%	100.00%	-
EPS	2.20	3.00	7.38	6.26	6.25	7.29	13.37	-25.96%
YoY %	-26.67%	-59.35%	17.89%	0.16%	-14.27%	-45.47%	-	-
Horiz. %	16.45%	22.44%	55.20%	46.82%	46.75%	54.53%	100.00%	-
DPS	1.50	0.75	3.15	3.05	3.05	2.75	5.75	-20.05%
YoY %	100.00%	-76.19%	3.28%	0.00%	10.91%	-52.17%	-	-
Horiz. %	26.09%	13.04%	54.78%	53.04%	53.04%	47.83%	100.00%	-
NAPS	0.00	0.907	0.8681	0.8324	0.7897	0.7559	0.6875	-
YoY %	0.00%	4.48%	4.29%	5.41%	4.47%	9.95%	-	-
Horiz. %	0.00%	131.93%	126.27%	121.08%	114.87%	109.95%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	67.12	64.68	58.20	63.51	68.17	68.53	67.39	-0.06%
YoY %	3.77%	11.13%	-8.36%	-6.84%	-0.53%	1.69%	-	-
Horiz. %	99.60%	95.98%	86.36%	94.24%	101.16%	101.69%	100.00%	-
EPS	2.34	3.00	7.38	6.26	6.26	7.29	13.38	-25.20%
YoY %	-22.00%	-59.35%	17.89%	0.00%	-14.13%	-45.52%	-	-
Horiz. %	17.49%	22.42%	55.16%	46.79%	46.79%	54.48%	100.00%	-
DPS	1.60	0.75	3.15	3.05	3.05	2.75	5.75	-19.19%
YoY %	113.33%	-76.19%	3.28%	0.00%	10.91%	-52.17%	-	-
Horiz. %	27.83%	13.04%	54.78%	53.04%	53.04%	47.83%	100.00%	-
NAPS	0.00	0.907	0.8681	0.8324	0.7898	0.7562	0.6878	-
YoY %	0.00%	4.48%	4.29%	5.39%	4.44%	9.94%	-	-
Horiz. %	0.00%	131.87%	126.21%	121.02%	114.83%	109.94%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	-
Price	0.645	0.67	0.89	0.69	0.89	1.13	2.63	-
P/RPS	1.02	1.04	1.53	1.09	1.31	1.65	3.90	-20.02%
YoY %	-1.92%	-32.03%	40.37%	-16.79%	-20.61%	-57.69%	-	-
Horiz. %	26.15%	26.67%	39.23%	27.95%	33.59%	42.31%	100.00%	-
P/EPS	29.26	22.32	12.06	11.03	14.23	15.50	19.67	6.83%
YoY %	31.09%	85.07%	9.34%	-22.49%	-8.19%	-21.20%	-	-
Horiz. %	148.75%	113.47%	61.31%	56.08%	72.34%	78.80%	100.00%	-
EY	3.42	4.48	8.29	9.07	7.03	6.45	5.08	-6.37%
YoY %	-23.66%	-45.96%	-8.60%	29.02%	8.99%	26.97%	-	-
Horiz. %	67.32%	88.19%	163.19%	178.54%	138.39%	126.97%	100.00%	-
DY	2.33	1.12	3.54	4.42	3.43	2.43	2.19	1.03%
YoY %	108.04%	-68.36%	-19.91%	28.86%	41.15%	10.96%	-	-
Horiz. %	106.39%	51.14%	161.64%	201.83%	156.62%	110.96%	100.00%	-
P/NAPS	0.00	0.74	1.03	0.83	1.13	1.49	3.83	-
YoY %	0.00%	-28.16%	24.10%	-26.55%	-24.16%	-61.10%	-	-
Horiz. %	0.00%	19.32%	26.89%	21.67%	29.50%	38.90%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	-	21/09/22	21/09/21	21/09/20	26/09/19	18/09/18	26/09/17	-
Price	0.00	0.665	0.91	0.765	0.915	1.20	2.76	-
P/RPS	0.00	1.03	1.56	1.20	1.34	1.75	4.10	-
YoY %	0.00%	-33.97%	30.00%	-10.45%	-23.43%	-57.32%	-	-
Horiz. %	0.00%	25.12%	38.05%	29.27%	32.68%	42.68%	100.00%	-
P/EPS	0.00	22.16	12.33	12.22	14.63	16.46	20.64	-
YoY %	0.00%	79.72%	0.90%	-16.47%	-11.12%	-20.25%	-	-
Horiz. %	0.00%	107.36%	59.74%	59.21%	70.88%	79.75%	100.00%	-
EY	0.00	4.51	8.11	8.18	6.84	6.07	4.84	-
YoY %	0.00%	-44.39%	-0.86%	19.59%	12.69%	25.41%	-	-
Horiz. %	0.00%	93.18%	167.56%	169.01%	141.32%	125.41%	100.00%	-
DY	0.00	1.13	3.46	3.99	3.33	2.29	2.08	-
YoY %	0.00%	-67.34%	-13.28%	19.82%	45.41%	10.10%	-	-
Horiz. %	0.00%	54.33%	166.35%	191.83%	160.10%	110.10%	100.00%	-
P/NAPS	0.00	0.73	1.05	0.92	1.16	1.59	4.01	-
YoY %	0.00%	-30.48%	14.13%	-20.69%	-27.04%	-60.35%	-	-
Horiz. %	0.00%	18.20%	26.18%	22.94%	28.93%	39.65%	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