[SUPERLN] YoY TTM Result on 31-Oct-2021 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
21-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- -14.05%
YoY- 0.93%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
TTM Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 107,656 107,996 93,018 95,269 109,319 105,265 115,238 -1.12%
PBT 7,443 5,385 11,184 12,561 11,127 16,118 25,270 -18.42%
Tax -2,360 -1,517 -1,116 -2,586 -2,764 -3,951 -5,471 -13.07%
NP 5,083 3,868 10,068 9,975 8,363 12,167 19,799 -20.26%
-
NP to SH 5,083 3,868 10,068 9,975 8,363 12,167 19,826 -20.28%
-
Tax Rate 31.71% 28.17% 9.98% 20.59% 24.84% 24.51% 21.65% -
Total Cost 102,573 104,128 82,950 85,294 100,956 93,098 95,439 1.20%
-
Net Worth 150,892 145,198 138,373 133,120 128,186 124,655 112,843 4.95%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 2,460 2,460 3,174 4,841 4,842 4,604 8,734 -19.02%
Div Payout % 48.40% 63.60% 31.53% 48.53% 57.90% 37.85% 44.06% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 150,892 145,198 138,373 133,120 128,186 124,655 112,843 4.95%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 4.72% 3.58% 10.82% 10.47% 7.65% 11.56% 17.18% -
ROE 3.37% 2.66% 7.28% 7.49% 6.52% 9.76% 17.57% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 67.83 68.04 58.60 60.02 68.86 66.30 72.57 -1.11%
EPS 3.20 2.44 6.34 6.28 5.27 7.66 12.48 -20.28%
DPS 1.55 1.55 2.00 3.05 3.05 2.90 5.50 -19.02%
NAPS 0.9507 0.9148 0.8718 0.8387 0.8075 0.7851 0.7106 4.96%
Adjusted Per Share Value based on latest NOSH - 160,000
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 67.29 67.50 58.14 59.54 68.32 65.79 72.02 -1.12%
EPS 3.18 2.42 6.29 6.23 5.23 7.60 12.39 -20.27%
DPS 1.54 1.54 1.98 3.03 3.03 2.88 5.46 -19.01%
NAPS 0.9431 0.9075 0.8648 0.832 0.8012 0.7791 0.7053 4.95%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
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%
P/EPS 20.92 26.88 14.11 11.85 18.70 15.14 17.54 2.97%
EY 4.78 3.72 7.09 8.44 5.35 6.61 5.70 -2.88%
DY 2.31 2.37 2.23 4.09 3.10 2.50 2.51 -1.37%
P/NAPS 0.70 0.72 1.03 0.89 1.22 1.48 3.08 -21.87%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
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%
P/EPS 23.42 26.67 12.14 16.07 18.79 16.44 16.26 6.26%
EY 4.27 3.75 8.24 6.22 5.32 6.08 6.15 -5.89%
DY 2.07 2.38 2.60 3.02 3.08 2.30 2.71 -4.38%
P/NAPS 0.79 0.71 0.88 1.20 1.23 1.60 2.86 -19.29%

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
Post a Comment