[SUPERLN] QoQ Annualized Quarter 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- -14.36%
YoY- 26.26%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 76,660 100,628 97,192 100,072 109,624 101,619 110,437 -21.61%
PBT 10,528 15,221 15,048 16,116 18,756 11,248 12,820 -12.31%
Tax -1,192 -2,045 -1,693 -3,116 -3,576 -2,625 -3,085 -46.98%
NP 9,336 13,176 13,354 13,000 15,180 8,623 9,734 -2.74%
-
NP to SH 9,336 13,176 13,354 13,000 15,180 8,623 9,734 -2.74%
-
Tax Rate 11.32% 13.44% 11.25% 19.33% 19.07% 23.34% 24.06% -
Total Cost 67,324 87,452 83,837 87,072 94,444 92,996 100,702 -23.56%
-
Net Worth 137,786 135,770 134,278 133,120 133,184 128,701 128,116 4.97%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 4,761 4,999 6,666 6,031 4,800 4,841 6,455 -18.38%
Div Payout % 51.00% 37.95% 49.92% 46.40% 31.62% 56.15% 66.31% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 137,786 135,770 134,278 133,120 133,184 128,701 128,116 4.97%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 12.18% 13.09% 13.74% 12.99% 13.85% 8.49% 8.81% -
ROE 6.78% 9.70% 9.95% 9.77% 11.40% 6.70% 7.60% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 48.30 63.40 61.23 63.05 68.52 64.02 69.57 -21.61%
EPS 5.88 8.30 8.41 8.20 9.56 5.43 6.13 -2.74%
DPS 3.00 3.15 4.20 3.80 3.00 3.05 4.07 -18.41%
NAPS 0.8681 0.8554 0.846 0.8387 0.8324 0.8108 0.8071 4.98%
Adjusted Per Share Value based on latest NOSH - 160,000
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 47.91 62.89 60.75 62.55 68.52 63.51 69.02 -21.62%
EPS 5.84 8.24 8.35 8.13 9.56 5.39 6.08 -2.65%
DPS 2.98 3.12 4.17 3.77 3.00 3.03 4.03 -18.24%
NAPS 0.8612 0.8486 0.8392 0.832 0.8324 0.8044 0.8007 4.98%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.89 0.925 0.815 0.745 0.69 0.705 0.80 -
P/RPS 1.84 1.46 1.33 1.18 1.01 1.10 1.15 36.83%
P/EPS 15.13 11.14 9.69 9.10 7.27 12.98 13.05 10.37%
EY 6.61 8.97 10.32 10.99 13.75 7.71 7.67 -9.44%
DY 3.37 3.41 5.15 5.10 4.35 4.33 5.08 -23.95%
P/NAPS 1.03 1.08 0.96 0.89 0.83 0.87 0.99 2.67%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 21/09/21 29/06/21 16/03/21 18/12/20 21/09/20 29/06/20 13/03/20 -
Price 0.91 0.91 0.87 1.01 0.765 0.68 0.60 -
P/RPS 1.88 1.44 1.42 1.60 1.12 1.06 0.86 68.51%
P/EPS 15.47 10.96 10.34 12.33 8.06 12.52 9.78 35.79%
EY 6.46 9.12 9.67 8.11 12.40 7.99 10.22 -26.36%
DY 3.30 3.46 4.83 3.76 3.92 4.49 6.78 -38.15%
P/NAPS 1.05 1.06 1.03 1.20 0.92 0.84 0.74 26.29%

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