[SUPERLN] QoQ Annualized Quarter Result on 31-Oct-2019 [#2]

Stock

[SUPERLN] SUPERLON HOLDINGS BHD

Announcement Date

09-Dec-2019

Admission Sponsor

Sponsor

Financial Year

30-Apr-2020

Quarter

31-Oct-2019 [#2]

Profit Trend

QoQ- 3.58%

YoY- -27.25%

Quarter Report

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Annualized Quarter Result
Revenue	109,624	101,619	110,437	112,772	112,888	105,703	104,394	3.31%
YoY %	7.88%	-7.98%	-2.07%	-0.10%	6.80%	1.25%	-	-
Horiz. %	105.01%	97.34%	105.79%	108.03%	108.14%	101.25%	100.00%	-
PBT	18,756	11,248	12,820	13,488	12,928	14,057	15,588	13.13%
YoY %	66.75%	-12.26%	-4.95%	4.33%	-8.03%	-9.82%	-	-
Horiz. %	120.32%	72.16%	82.24%	86.53%	82.94%	90.18%	100.00%	-
Tax	-3,576	-2,625	-3,085	-3,192	-2,988	-3,765	-4,092	-8.60%
YoY %	-36.23%	14.91%	3.35%	-6.83%	20.64%	7.99%	-	-
Horiz. %	87.39%	64.15%	75.39%	78.01%	73.02%	92.01%	100.00%	-
NP	15,180	8,623	9,734	10,296	9,940	10,292	11,496	20.38%
YoY %	76.04%	-11.41%	-5.46%	3.58%	-3.42%	-10.47%	-	-
Horiz. %	132.05%	75.01%	84.67%	89.56%	86.46%	89.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,180	8,623	9,734	10,296	9,940	10,292	11,496	20.38%
YoY %	76.04%	-11.41%	-5.46%	3.58%	-3.42%	-10.47%	-	-
Horiz. %	132.05%	75.01%	84.67%	89.56%	86.46%	89.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.07%	23.34%	24.06%	23.67%	23.11%	26.78%	26.25%	-
YoY %	-18.29%	-2.99%	1.65%	2.42%	-13.70%	2.02%	-	-
Horiz. %	72.65%	88.91%	91.66%	90.17%	88.04%	102.02%	100.00%	-
Total Cost	94,444	92,996	100,702	102,476	102,948	95,411	92,898	1.10%
YoY %	1.56%	-7.65%	-1.73%	-0.46%	7.90%	2.71%	-	-
Horiz. %	101.66%	100.11%	108.40%	110.31%	110.82%	102.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	133,184	128,701	128,116	128,186	125,364	124,110	123,984	4.89%
YoY %	3.48%	0.46%	-0.05%	2.25%	1.01%	0.10%	-	-
Horiz. %	107.42%	103.80%	103.33%	103.39%	101.11%	100.10%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Dividend
Div	4,800	4,841	6,455	6,032	4,762	4,842	6,456	-17.94%
YoY %	-0.85%	-25.00%	7.01%	26.67%	-1.65%	-25.00%	-	-
Horiz. %	74.35%	74.98%	99.98%	93.43%	73.76%	75.00%	100.00%	-
Div Payout %	31.62%	56.15%	66.31%	58.59%	47.91%	47.05%	56.16%	-
YoY %	-43.69%	-15.32%	13.18%	22.29%	1.83%	-16.22%	-	-
Horiz. %	56.30%	99.98%	118.07%	104.33%	85.31%	83.78%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Equity
Net Worth	133,184	128,701	128,116	128,186	125,364	124,110	123,984	4.89%
YoY %	3.48%	0.46%	-0.05%	2.25%	1.01%	0.10%	-	-
Horiz. %	107.42%	103.80%	103.33%	103.39%	101.11%	100.10%	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%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Ratio Analysis
NP Margin	13.85%	8.49%	8.81%	9.13%	8.81%	9.74%	11.01%	-
YoY %	63.13%	-3.63%	-3.50%	3.63%	-9.55%	-11.53%	-	-
Horiz. %	125.79%	77.11%	80.02%	82.92%	80.02%	88.47%	100.00%	-
ROE	11.40%	6.70%	7.60%	8.03%	7.93%	8.29%	9.27%	-
YoY %	70.15%	-11.84%	-5.35%	1.26%	-4.34%	-10.57%	-	-
Horiz. %	122.98%	72.28%	81.98%	86.62%	85.54%	89.43%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Per Share
RPS	68.52	64.02	69.57	71.04	71.11	66.58	65.75	2.79%
YoY %	7.03%	-7.98%	-2.07%	-0.10%	6.80%	1.26%	-	-
Horiz. %	104.21%	97.37%	105.81%	108.05%	108.15%	101.26%	100.00%	-
EPS	9.56	5.43	6.13	6.48	6.28	6.48	7.24	20.37%
YoY %	76.06%	-11.42%	-5.40%	3.18%	-3.09%	-10.50%	-	-
Horiz. %	132.04%	75.00%	84.67%	89.50%	86.74%	89.50%	100.00%	-
DPS	3.00	3.05	4.07	3.80	3.00	3.05	4.07	-18.41%
YoY %	-1.64%	-25.06%	7.11%	26.67%	-1.64%	-25.06%	-	-
Horiz. %	73.71%	74.94%	100.00%	93.37%	73.71%	74.94%	100.00%	-
NAPS	0.8324	0.8108	0.8071	0.8075	0.7897	0.7817	0.7809	4.35%
YoY %	2.66%	0.46%	-0.05%	2.25%	1.02%	0.10%	-	-
Horiz. %	106.59%	103.83%	103.36%	103.41%	101.13%	100.10%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	68.52	63.51	69.02	70.48	70.56	66.06	65.25	3.31%
YoY %	7.89%	-7.98%	-2.07%	-0.11%	6.81%	1.24%	-	-
Horiz. %	105.01%	97.33%	105.78%	108.02%	108.14%	101.24%	100.00%	-
EPS	9.56	5.39	6.08	6.44	6.21	6.43	7.19	20.93%
YoY %	77.37%	-11.35%	-5.59%	3.70%	-3.42%	-10.57%	-	-
Horiz. %	132.96%	74.97%	84.56%	89.57%	86.37%	89.43%	100.00%	-
DPS	3.00	3.03	4.03	3.77	2.98	3.03	4.04	-18.01%
YoY %	-0.99%	-24.81%	6.90%	26.51%	-1.65%	-25.00%	-	-
Horiz. %	74.26%	75.00%	99.75%	93.32%	73.76%	75.00%	100.00%	-
NAPS	0.8324	0.8044	0.8007	0.8012	0.7835	0.7757	0.7749	4.89%
YoY %	3.48%	0.46%	-0.06%	2.26%	1.01%	0.10%	-	-
Horiz. %	107.42%	103.81%	103.33%	103.39%	101.11%	100.10%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	-
Price	0.69	0.705	0.80	0.985	0.89	1.06	1.27	-
P/RPS	1.01	1.10	1.15	1.39	1.25	1.59	1.93	-35.08%
YoY %	-8.18%	-4.35%	-17.27%	11.20%	-21.38%	-17.62%	-	-
Horiz. %	52.33%	56.99%	59.59%	72.02%	64.77%	82.38%	100.00%	-
P/EPS	7.27	12.98	13.05	15.19	14.21	16.35	17.54	-44.43%
YoY %	-43.99%	-0.54%	-14.09%	6.90%	-13.09%	-6.78%	-	-
Horiz. %	41.45%	74.00%	74.40%	86.60%	81.01%	93.22%	100.00%	-
EY	13.75	7.71	7.67	6.58	7.04	6.12	5.70	79.96%
YoY %	78.34%	0.52%	16.57%	-6.53%	15.03%	7.37%	-	-
Horiz. %	241.23%	135.26%	134.56%	115.44%	123.51%	107.37%	100.00%	-
DY	4.35	4.33	5.08	3.86	3.37	2.88	3.20	22.73%
YoY %	0.46%	-14.76%	31.61%	14.54%	17.01%	-10.00%	-	-
Horiz. %	135.94%	135.31%	158.75%	120.62%	105.31%	90.00%	100.00%	-
P/NAPS	0.83	0.87	0.99	1.22	1.13	1.36	1.63	-36.25%
YoY %	-4.60%	-12.12%	-18.85%	7.96%	-16.91%	-16.56%	-	-
Horiz. %	50.92%	53.37%	60.74%	74.85%	69.33%	83.44%	100.00%	-

	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	30/04/19	31/01/19	CAGR
Price Multiplier on Announcement Date
Date	21/09/20	29/06/20	13/03/20	09/12/19	26/09/19	25/06/19	22/03/19	-
Price	0.765	0.68	0.60	0.99	0.915	1.00	1.29	-
P/RPS	1.12	1.06	0.86	1.39	1.29	1.50	1.96	-31.16%
YoY %	5.66%	23.26%	-38.13%	7.75%	-14.00%	-23.47%	-	-
Horiz. %	57.14%	54.08%	43.88%	70.92%	65.82%	76.53%	100.00%	-
P/EPS	8.06	12.52	9.78	15.26	14.61	15.43	17.82	-41.10%
YoY %	-35.62%	28.02%	-35.91%	4.45%	-5.31%	-13.41%	-	-
Horiz. %	45.23%	70.26%	54.88%	85.63%	81.99%	86.59%	100.00%	-
EY	12.40	7.99	10.22	6.55	6.84	6.48	5.61	69.76%
YoY %	55.19%	-21.82%	56.03%	-4.24%	5.56%	15.51%	-	-
Horiz. %	221.03%	142.42%	182.17%	116.76%	121.93%	115.51%	100.00%	-
DY	3.92	4.49	6.78	3.84	3.28	3.05	3.15	15.71%
YoY %	-12.69%	-33.78%	76.56%	17.07%	7.54%	-3.17%	-	-
Horiz. %	124.44%	142.54%	215.24%	121.90%	104.13%	96.83%	100.00%	-
P/NAPS	0.92	0.84	0.74	1.23	1.16	1.28	1.65	-32.28%
YoY %	9.52%	13.51%	-39.84%	6.03%	-9.38%	-22.42%	-	-
Horiz. %	55.76%	50.91%	44.85%	74.55%	70.30%	77.58%	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