[SUPERLN] YoY TTM Result on 31-Oct-2020 [#2]

Stock

[SUPERLN] SUPERLON HOLDINGS BHD

Announcement Date

18-Dec-2020

Admission Sponsor

Sponsor

Financial Year

30-Apr-2021

Quarter

31-Oct-2020 [#2]

Profit Trend

QoQ- 0.42%

YoY- 19.28%

Quarter Report

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
TTM Result
Revenue	107,656	107,996	93,018	95,269	109,319	105,265	115,238	-1.12%
YoY %	-0.31%	16.10%	-2.36%	-12.85%	3.85%	-8.65%	-	-
Horiz. %	93.42%	93.72%	80.72%	82.67%	94.86%	91.35%	100.00%	-
PBT	7,443	5,385	11,184	12,561	11,127	16,118	25,270	-18.42%
YoY %	38.22%	-51.85%	-10.96%	12.89%	-30.97%	-36.22%	-	-
Horiz. %	29.45%	21.31%	44.26%	49.71%	44.03%	63.78%	100.00%	-
Tax	-2,360	-1,517	-1,116	-2,586	-2,764	-3,951	-5,471	-13.07%
YoY %	-55.57%	-35.93%	56.84%	6.44%	30.04%	27.78%	-	-
Horiz. %	43.14%	27.73%	20.40%	47.27%	50.52%	72.22%	100.00%	-
NP	5,083	3,868	10,068	9,975	8,363	12,167	19,799	-20.26%
YoY %	31.41%	-61.58%	0.93%	19.28%	-31.26%	-38.55%	-	-
Horiz. %	25.67%	19.54%	50.85%	50.38%	42.24%	61.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,083	3,868	10,068	9,975	8,363	12,167	19,826	-20.28%
YoY %	31.41%	-61.58%	0.93%	19.28%	-31.26%	-38.63%	-	-
Horiz. %	25.64%	19.51%	50.78%	50.31%	42.18%	61.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.71%	28.17%	9.98%	20.59%	24.84%	24.51%	21.65%	-
YoY %	12.57%	182.26%	-51.53%	-17.11%	1.35%	13.21%	-	-
Horiz. %	146.47%	130.12%	46.10%	95.10%	114.73%	113.21%	100.00%	-
Total Cost	102,573	104,128	82,950	85,294	100,956	93,098	95,439	1.20%
YoY %	-1.49%	25.53%	-2.75%	-15.51%	8.44%	-2.45%	-	-
Horiz. %	107.47%	109.10%	86.91%	89.37%	105.78%	97.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	150,892	145,198	138,373	133,120	128,186	124,655	112,843	4.95%
YoY %	3.92%	4.93%	3.95%	3.85%	2.83%	10.47%	-	-
Horiz. %	133.72%	128.67%	122.62%	117.97%	113.60%	110.47%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Dividend
Div	2,460	2,460	3,174	4,841	4,842	4,604	8,734	-19.02%
YoY %	0.00%	-22.50%	-34.44%	-0.02%	5.17%	-47.29%	-	-
Horiz. %	28.17%	28.17%	36.34%	55.43%	55.44%	52.71%	100.00%	-
Div Payout %	48.40%	63.60%	31.53%	48.53%	57.90%	37.85%	44.06%	-
YoY %	-23.90%	101.71%	-35.03%	-16.18%	52.97%	-14.09%	-	-
Horiz. %	109.85%	144.35%	71.56%	110.15%	131.41%	85.91%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Equity
Net Worth	150,892	145,198	138,373	133,120	128,186	124,655	112,843	4.95%
YoY %	3.92%	4.93%	3.95%	3.85%	2.83%	10.47%	-	-
Horiz. %	133.72%	128.67%	122.62%	117.97%	113.60%	110.47%	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%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Ratio Analysis
NP Margin	4.72%	3.58%	10.82%	10.47%	7.65%	11.56%	17.18%	-
YoY %	31.84%	-66.91%	3.34%	36.86%	-33.82%	-32.71%	-	-
Horiz. %	27.47%	20.84%	62.98%	60.94%	44.53%	67.29%	100.00%	-
ROE	3.37%	2.66%	7.28%	7.49%	6.52%	9.76%	17.57%	-
YoY %	26.69%	-63.46%	-2.80%	14.88%	-33.20%	-44.45%	-	-
Horiz. %	19.18%	15.14%	41.43%	42.63%	37.11%	55.55%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Per Share
RPS	67.83	68.04	58.60	60.02	68.86	66.30	72.57	-1.11%
YoY %	-0.31%	16.11%	-2.37%	-12.84%	3.86%	-8.64%	-	-
Horiz. %	93.47%	93.76%	80.75%	82.71%	94.89%	91.36%	100.00%	-
EPS	3.20	2.44	6.34	6.28	5.27	7.66	12.48	-20.28%
YoY %	31.15%	-61.51%	0.96%	19.17%	-31.20%	-38.62%	-	-
Horiz. %	25.64%	19.55%	50.80%	50.32%	42.23%	61.38%	100.00%	-
DPS	1.55	1.55	2.00	3.05	3.05	2.90	5.50	-19.02%
YoY %	0.00%	-22.50%	-34.43%	0.00%	5.17%	-47.27%	-	-
Horiz. %	28.18%	28.18%	36.36%	55.45%	55.45%	52.73%	100.00%	-
NAPS	0.9507	0.9148	0.8718	0.8387	0.8075	0.7851	0.7106	4.96%
YoY %	3.92%	4.93%	3.95%	3.86%	2.85%	10.48%	-	-
Horiz. %	133.79%	128.74%	122.69%	118.03%	113.64%	110.48%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	67.83	68.04	58.60	60.02	68.87	66.32	72.60	-1.12%
YoY %	-0.31%	16.11%	-2.37%	-12.85%	3.84%	-8.65%	-	-
Horiz. %	93.43%	93.72%	80.72%	82.67%	94.86%	91.35%	100.00%	-
EPS	3.20	2.44	6.34	6.28	5.27	7.67	12.49	-20.29%
YoY %	31.15%	-61.51%	0.96%	19.17%	-31.29%	-38.59%	-	-
Horiz. %	25.62%	19.54%	50.76%	50.28%	42.19%	61.41%	100.00%	-
DPS	1.55	1.55	2.00	3.05	3.05	2.90	5.50	-19.02%
YoY %	0.00%	-22.50%	-34.43%	0.00%	5.17%	-47.27%	-	-
Horiz. %	28.18%	28.18%	36.36%	55.45%	55.45%	52.73%	100.00%	-
NAPS	0.9506	0.9148	0.8718	0.8387	0.8076	0.7853	0.7109	4.95%
YoY %	3.91%	4.93%	3.95%	3.85%	2.84%	10.47%	-	-
Horiz. %	133.72%	128.68%	122.63%	117.98%	113.60%	110.47%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/23	31/10/22	29/10/21	30/10/20	31/10/19	31/10/18	31/10/17	-
Price	0.67	0.655	0.895	0.745	0.985	1.16	2.19	-
P/RPS	0.99	0.96	1.53	1.24	1.43	1.75	3.02	-16.95%
YoY %	3.12%	-37.25%	23.39%	-13.29%	-18.29%	-42.05%	-	-
Horiz. %	32.78%	31.79%	50.66%	41.06%	47.35%	57.95%	100.00%	-
P/EPS	20.92	26.88	14.11	11.85	18.70	15.14	17.54	2.97%
YoY %	-22.17%	90.50%	19.07%	-36.63%	23.51%	-13.68%	-	-
Horiz. %	119.27%	153.25%	80.44%	67.56%	106.61%	86.32%	100.00%	-
EY	4.78	3.72	7.09	8.44	5.35	6.61	5.70	-2.88%
YoY %	28.49%	-47.53%	-16.00%	57.76%	-19.06%	15.96%	-	-
Horiz. %	83.86%	65.26%	124.39%	148.07%	93.86%	115.96%	100.00%	-
DY	2.31	2.37	2.23	4.09	3.10	2.50	2.51	-1.37%
YoY %	-2.53%	6.28%	-45.48%	31.94%	24.00%	-0.40%	-	-
Horiz. %	92.03%	94.42%	88.84%	162.95%	123.51%	99.60%	100.00%	-
P/NAPS	0.70	0.72	1.03	0.89	1.22	1.48	3.08	-21.87%
YoY %	-2.78%	-30.10%	15.73%	-27.05%	-17.57%	-51.95%	-	-
Horiz. %	22.73%	23.38%	33.44%	28.90%	39.61%	48.05%	100.00%	-

	31/10/23	31/10/22	31/10/21	31/10/20	31/10/19	31/10/18	31/10/17	CAGR
Price Multiplier on Announcement Date
Date	14/12/23	02/12/22	21/12/21	18/12/20	09/12/19	12/12/18	14/12/17	-
Price	0.75	0.65	0.77	1.01	0.99	1.26	2.03	-
P/RPS	1.11	0.96	1.31	1.68	1.44	1.90	2.80	-14.28%
YoY %	15.63%	-26.72%	-22.02%	16.67%	-24.21%	-32.14%	-	-
Horiz. %	39.64%	34.29%	46.79%	60.00%	51.43%	67.86%	100.00%	-
P/EPS	23.42	26.67	12.14	16.07	18.79	16.44	16.26	6.26%
YoY %	-12.19%	119.69%	-24.46%	-14.48%	14.29%	1.11%	-	-
Horiz. %	144.03%	164.02%	74.66%	98.83%	115.56%	101.11%	100.00%	-
EY	4.27	3.75	8.24	6.22	5.32	6.08	6.15	-5.89%
YoY %	13.87%	-54.49%	32.48%	16.92%	-12.50%	-1.14%	-	-
Horiz. %	69.43%	60.98%	133.98%	101.14%	86.50%	98.86%	100.00%	-
DY	2.07	2.38	2.60	3.02	3.08	2.30	2.71	-4.38%
YoY %	-13.03%	-8.46%	-13.91%	-1.95%	33.91%	-15.13%	-	-
Horiz. %	76.38%	87.82%	95.94%	111.44%	113.65%	84.87%	100.00%	-
P/NAPS	0.79	0.71	0.88	1.20	1.23	1.60	2.86	-19.29%
YoY %	11.27%	-19.32%	-26.67%	-2.44%	-23.13%	-44.06%	-	-
Horiz. %	27.62%	24.83%	30.77%	41.96%	43.01%	55.94%	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