[SUPERLN] YoY TTM Result on 31-Jul-2022 [#1]

Stock

[SUPERLN] SUPERLON HOLDINGS BHD

Announcement Date

21-Sep-2022

Admission Sponsor

Sponsor

Financial Year

30-Apr-2023

Quarter

31-Jul-2022 [#1]

Profit Trend

QoQ- -23.3%

YoY- -59.33%

Quarter Report

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
TTM Result
Revenue	102,656	92,386	100,803	108,206	108,779	106,969	93,930	1.49%
YoY %	11.12%	-8.35%	-6.84%	-0.53%	1.69%	13.88%	-	-
Horiz. %	109.29%	98.36%	107.32%	115.20%	115.81%	113.88%	100.00%	-
PBT	6,118	13,163	12,704	13,350	15,247	26,730	24,410	-20.58%
YoY %	-53.52%	3.61%	-4.84%	-12.44%	-42.96%	9.50%	-	-
Horiz. %	25.06%	53.92%	52.04%	54.69%	62.46%	109.50%	100.00%	-
Tax	-1,354	-1,449	-2,771	-3,421	-3,673	-5,527	-5,551	-20.94%
YoY %	6.56%	47.71%	19.00%	6.86%	33.54%	0.43%	-	-
Horiz. %	24.39%	26.10%	49.92%	61.63%	66.17%	99.57%	100.00%	-
NP	4,764	11,714	9,933	9,929	11,574	21,203	18,859	-20.48%
YoY %	-59.33%	17.93%	0.04%	-14.21%	-45.41%	12.43%	-	-
Horiz. %	25.26%	62.11%	52.67%	52.65%	61.37%	112.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,764	11,714	9,933	9,929	11,574	21,230	18,856	-20.48%
YoY %	-59.33%	17.93%	0.04%	-14.21%	-45.48%	12.59%	-	-
Horiz. %	25.27%	62.12%	52.68%	52.66%	61.38%	112.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.13%	11.01%	21.81%	25.63%	24.09%	20.68%	22.74%	-
YoY %	101.00%	-49.52%	-14.90%	6.39%	16.49%	-9.06%	-	-
Horiz. %	97.32%	48.42%	95.91%	112.71%	105.94%	90.94%	100.00%	-
Total Cost	97,892	80,672	90,870	98,277	97,205	85,766	75,071	4.52%
YoY %	21.35%	-11.22%	-7.54%	1.10%	13.34%	14.25%	-	-
Horiz. %	130.40%	107.46%	121.05%	130.91%	129.48%	114.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	143,960	137,786	132,120	125,364	120,031	109,175	93,405	7.47%
YoY %	4.48%	4.29%	5.39%	4.44%	9.94%	16.88%	-	-
Horiz. %	154.12%	147.51%	141.45%	134.22%	128.51%	116.88%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Dividend
Div	1,190	4,999	4,841	4,842	4,366	9,131	7,541	-26.47%
YoY %	-76.20%	3.26%	-0.02%	10.90%	-52.18%	21.08%	-	-
Horiz. %	15.78%	66.29%	64.20%	64.21%	57.90%	121.08%	100.00%	-
Div Payout %	24.99%	42.68%	48.74%	48.77%	37.73%	43.01%	40.00%	-
YoY %	-41.45%	-12.43%	-0.06%	29.26%	-12.28%	7.53%	-	-
Horiz. %	62.47%	106.70%	121.85%	121.93%	94.32%	107.53%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Equity
Net Worth	143,960	137,786	132,120	125,364	120,031	109,175	93,405	7.47%
YoY %	4.48%	4.29%	5.39%	4.44%	9.94%	16.88%	-	-
Horiz. %	154.12%	147.51%	141.45%	134.22%	128.51%	116.88%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	158,800	79,318	12.40%
YoY %	0.00%	0.00%	0.00%	0.00%	0.76%	100.21%	-	-
Horiz. %	201.72%	201.72%	201.72%	201.72%	201.72%	200.21%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Ratio Analysis
NP Margin	4.64%	12.68%	9.85%	9.18%	10.64%	19.82%	20.08%	-
YoY %	-63.41%	28.73%	7.30%	-13.72%	-46.32%	-1.29%	-	-
Horiz. %	23.11%	63.15%	49.05%	45.72%	52.99%	98.71%	100.00%	-
ROE	3.31%	8.50%	7.52%	7.92%	9.64%	19.45%	20.19%	-
YoY %	-61.06%	13.03%	-5.05%	-17.84%	-50.44%	-3.67%	-	-
Horiz. %	16.39%	42.10%	37.25%	39.23%	47.75%	96.33%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Per Share
RPS	64.68	58.21	63.51	68.16	68.50	67.36	118.42	-9.58%
YoY %	11.11%	-8.35%	-6.82%	-0.50%	1.69%	-43.12%	-	-
Horiz. %	54.62%	49.16%	53.63%	57.56%	57.84%	56.88%	100.00%	-
EPS	3.00	7.38	6.26	6.25	7.29	13.37	23.77	-29.16%
YoY %	-59.35%	17.89%	0.16%	-14.27%	-45.47%	-43.75%	-	-
Horiz. %	12.62%	31.05%	26.34%	26.29%	30.67%	56.25%	100.00%	-
DPS	0.75	3.15	3.05	3.05	2.75	5.75	9.50	-34.49%
YoY %	-76.19%	3.28%	0.00%	10.91%	-52.17%	-39.47%	-	-
Horiz. %	7.89%	33.16%	32.11%	32.11%	28.95%	60.53%	100.00%	-
NAPS	0.907	0.8681	0.8324	0.7897	0.7559	0.6875	1.1776	-4.25%
YoY %	4.48%	4.29%	5.41%	4.47%	9.95%	-41.62%	-	-
Horiz. %	77.02%	73.72%	70.69%	67.06%	64.19%	58.38%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	64.16	57.74	63.00	67.63	67.99	66.86	58.71	1.48%
YoY %	11.12%	-8.35%	-6.85%	-0.53%	1.69%	13.88%	-	-
Horiz. %	109.28%	98.35%	107.31%	115.19%	115.81%	113.88%	100.00%	-
EPS	2.98	7.32	6.21	6.21	7.23	13.27	11.79	-20.47%
YoY %	-59.29%	17.87%	0.00%	-14.11%	-45.52%	12.55%	-	-
Horiz. %	25.28%	62.09%	52.67%	52.67%	61.32%	112.55%	100.00%	-
DPS	0.74	3.12	3.03	3.03	2.73	5.71	4.71	-26.53%
YoY %	-76.28%	2.97%	0.00%	10.99%	-52.19%	21.23%	-	-
Horiz. %	15.71%	66.24%	64.33%	64.33%	57.96%	121.23%	100.00%	-
NAPS	0.8998	0.8612	0.8258	0.7835	0.7502	0.6823	0.5838	7.47%
YoY %	4.48%	4.29%	5.40%	4.44%	9.95%	16.87%	-	-
Horiz. %	154.13%	147.52%	141.45%	134.21%	128.50%	116.87%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	-
Price	0.67	0.89	0.69	0.89	1.13	2.63	2.14	-
P/RPS	1.04	1.53	1.09	1.31	1.65	3.90	1.81	-8.81%
YoY %	-32.03%	40.37%	-16.79%	-20.61%	-57.69%	115.47%	-	-
Horiz. %	57.46%	84.53%	60.22%	72.38%	91.16%	215.47%	100.00%	-
P/EPS	22.32	12.06	11.03	14.23	15.50	19.67	9.00	16.33%
YoY %	85.07%	9.34%	-22.49%	-8.19%	-21.20%	118.56%	-	-
Horiz. %	248.00%	134.00%	122.56%	158.11%	172.22%	218.56%	100.00%	-
EY	4.48	8.29	9.07	7.03	6.45	5.08	11.11	-14.04%
YoY %	-45.96%	-8.60%	29.02%	8.99%	26.97%	-54.28%	-	-
Horiz. %	40.32%	74.62%	81.64%	63.28%	58.06%	45.72%	100.00%	-
DY	1.12	3.54	4.42	3.43	2.43	2.19	4.44	-20.50%
YoY %	-68.36%	-19.91%	28.86%	41.15%	10.96%	-50.68%	-	-
Horiz. %	25.23%	79.73%	99.55%	77.25%	54.73%	49.32%	100.00%	-
P/NAPS	0.74	1.03	0.83	1.13	1.49	3.83	1.82	-13.92%
YoY %	-28.16%	24.10%	-26.55%	-24.16%	-61.10%	110.44%	-	-
Horiz. %	40.66%	56.59%	45.60%	62.09%	81.87%	210.44%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	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	27/09/16	-
Price	0.665	0.91	0.765	0.915	1.20	2.76	2.38	-
P/RPS	1.03	1.56	1.20	1.34	1.75	4.10	2.01	-10.53%
YoY %	-33.97%	30.00%	-10.45%	-23.43%	-57.32%	103.98%	-	-
Horiz. %	51.24%	77.61%	59.70%	66.67%	87.06%	203.98%	100.00%	-
P/EPS	22.16	12.33	12.22	14.63	16.46	20.64	10.01	14.15%
YoY %	79.72%	0.90%	-16.47%	-11.12%	-20.25%	106.19%	-	-
Horiz. %	221.38%	123.18%	122.08%	146.15%	164.44%	206.19%	100.00%	-
EY	4.51	8.11	8.18	6.84	6.07	4.84	9.99	-12.40%
YoY %	-44.39%	-0.86%	19.59%	12.69%	25.41%	-51.55%	-	-
Horiz. %	45.15%	81.18%	81.88%	68.47%	60.76%	48.45%	100.00%	-
DY	1.13	3.46	3.99	3.33	2.29	2.08	3.99	-18.95%
YoY %	-67.34%	-13.28%	19.82%	45.41%	10.10%	-47.87%	-	-
Horiz. %	28.32%	86.72%	100.00%	83.46%	57.39%	52.13%	100.00%	-
P/NAPS	0.73	1.05	0.92	1.16	1.59	4.01	2.02	-15.59%
YoY %	-30.48%	14.13%	-20.69%	-27.04%	-60.35%	98.51%	-	-
Horiz. %	36.14%	51.98%	45.54%	57.43%	78.71%	198.51%	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

New IPO: MKH Oil Palm (East Kalimantan) Holdings Berhad

MQ Trader

MQ Trading Signals

2024-04-16 11:55:00

EMA 5

5 Mins

BUY

2024-04-16 11:30:00

EMA 5

5 Mins

SELL

2024-04-16 11:05:00

EMA 5

5 Mins

BUY

2024-04-16 11:05:00

ADX

5 Mins

BUY

2024-04-16 10:55:00

EMA 5

5 Mins

SELL

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

334

HLIND

HONG LEONG INDUSTRIES BHD

318

PTRANS

PERAK TRANSIT BERHAD

311

MPI

MALAYSIAN PACIFIC INDUSTRIES

305

DNEX

DAGANG NEXCHANGE BERHAD

249

PBBANK

PUBLIC BANK BHD

216

GENTING

GENTING BHD

190

GENM

GENTING MALAYSIA BERHAD

184

MAYBANK

MALAYAN BANKING BHD

171

Daily Stocks

TWL

0.03

-0.005

156,329,600

INIX-OR

0.02

0.00

141,839,900

HSI-CVM

0.155

-0.045

138,266,800

SAPNRG

0.045

-0.005

98,692,100

HSI-HUE

0.17

+0.035

78,357,100

HSI-HSY

0.21

+0.06

77,008,100

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.27

-0.005

55,082,100

INGENIEU

0.145

+0.005

50,858,200

More active Stocks

NESTLE

122.80

+0.70

34,400

UTDPLT

25.10

+0.26

323,300

HSI-HS9

1.31

+0.18

2,000

HSI-HS5

0.985

+0.135

8,000

IHS046000824

103.50

+0.10

HSI-HSZ

0.605

+0.09

3,520,100

HSI-HS2

0.60

+0.085

1,444,600

EPMB

0.735

+0.07

8,945,400

IHH

6.10

+0.07

1,697,100

CDB

4.15

+0.07

998,900

More gainer Stocks

DLADY

31.90

-1.72

55,400

MPI

30.56

-0.44

37,900

AJI

19.00

-0.32

39,200

HEIM

22.76

-0.28

141,000

HLFG

16.40

-0.28

127,300

HLIND

10.42

-0.28

104,700

NVIDIA-C1

4.42

-0.23

27,600

HARISON

9.01

-0.21

6,500

CARLSBG

18.50

-0.20

122,300

HLBANK

19.26

-0.20

93,600

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