[SUPERLN] QoQ Annualized Quarter Result on 31-Oct-2018 [#2]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
12-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ- 24.23%
YoY- -1.39%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 112,888 105,703 104,394 105,542 102,880 109,385 112,037 0.50%
PBT 12,928 14,057 15,588 19,346 15,756 15,862 19,254 -23.37%
Tax -2,988 -3,765 -4,092 -5,194 -4,364 -3,596 -4,741 -26.55%
NP 9,940 10,292 11,496 14,152 11,392 12,266 14,513 -22.35%
-
NP to SH 9,940 10,292 11,496 14,152 11,392 12,266 14,513 -22.35%
-
Tax Rate 23.11% 26.78% 26.25% 26.85% 27.70% 22.67% 24.62% -
Total Cost 102,948 95,411 92,898 91,390 91,488 97,119 97,524 3.68%
-
Net Worth 125,364 124,110 123,984 124,655 120,031 11,800,427 114,383 6.31%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 4,762 4,842 6,456 6,033 4,763 5,558 7,410 -25.59%
Div Payout % 47.91% 47.05% 56.16% 42.63% 41.82% 45.31% 51.06% -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 125,364 124,110 123,984 124,655 120,031 11,800,427 114,383 6.31%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 8.81% 9.74% 11.01% 13.41% 11.07% 11.21% 12.95% -
ROE 7.93% 8.29% 9.27% 11.35% 9.49% 0.10% 12.69% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 71.11 66.58 65.75 66.47 64.79 68.88 70.55 0.52%
EPS 6.28 6.48 7.24 8.92 7.16 7.72 9.13 -22.13%
DPS 3.00 3.05 4.07 3.80 3.00 3.50 4.67 -25.60%
NAPS 0.7897 0.7817 0.7809 0.7851 0.7559 74.31 0.7203 6.34%
Adjusted Per Share Value based on latest NOSH - 160,000
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 70.56 66.06 65.25 65.96 64.30 68.37 70.02 0.51%
EPS 6.21 6.43 7.19 8.85 7.12 7.67 9.07 -22.37%
DPS 2.98 3.03 4.04 3.77 2.98 3.47 4.63 -25.51%
NAPS 0.7835 0.7757 0.7749 0.7791 0.7502 73.7527 0.7149 6.31%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.89 1.06 1.27 1.16 1.13 1.20 1.69 -
P/RPS 1.25 1.59 1.93 1.75 1.74 1.74 2.40 -35.34%
P/EPS 14.21 16.35 17.54 13.01 15.75 15.54 18.49 -16.13%
EY 7.04 6.12 5.70 7.68 6.35 6.44 5.41 19.25%
DY 3.37 2.88 3.20 3.28 2.65 2.92 2.76 14.28%
P/NAPS 1.13 1.36 1.63 1.48 1.49 0.02 2.35 -38.70%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 26/09/19 25/06/19 22/03/19 12/12/18 18/09/18 22/06/18 20/03/18 -
Price 0.915 1.00 1.29 1.26 1.20 1.24 1.60 -
P/RPS 1.29 1.50 1.96 1.90 1.85 1.80 2.27 -31.46%
P/EPS 14.61 15.43 17.82 14.14 16.73 16.05 17.51 -11.40%
EY 6.84 6.48 5.61 7.07 5.98 6.23 5.71 12.82%
DY 3.28 3.05 3.15 3.02 2.50 2.82 2.92 8.08%
P/NAPS 1.16 1.28 1.65 1.60 1.59 0.02 2.22 -35.20%

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