[SUPERLN] YoY Annualized Quarter Result on 30-Apr-2018 [#4]

Stock

[SUPERLN] SUPERLON HOLDINGS BHD

Announcement Date

22-Jun-2018

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

30-Apr-2018 [#4]

Profit Trend

QoQ- -15.48%

YoY- -48.28%

Quarter Report

SUPERLN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Annualized Quarter Result
Revenue	100,628	101,619	105,703	109,385	106,269	90,411	74,509	5.13%
YoY %	-0.98%	-3.86%	-3.37%	2.93%	17.54%	21.34%	-	-
Horiz. %	135.05%	136.38%	141.87%	146.81%	142.63%	121.34%	100.00%	-
PBT	15,221	11,248	14,057	15,862	30,223	21,362	12,554	3.25%
YoY %	35.32%	-19.98%	-11.38%	-47.52%	41.48%	70.16%	-	-
Horiz. %	121.24%	89.60%	111.97%	126.35%	240.74%	170.16%	100.00%	-
Tax	-2,045	-2,625	-3,765	-3,596	-6,508	-4,702	-3,173	-7.05%
YoY %	22.10%	30.28%	-4.70%	44.74%	-38.41%	-48.19%	-	-
Horiz. %	64.45%	82.73%	118.66%	113.33%	205.11%	148.19%	100.00%	-
NP	13,176	8,623	10,292	12,266	23,715	16,660	9,381	5.81%
YoY %	52.80%	-16.22%	-16.09%	-48.28%	42.35%	77.59%	-	-
Horiz. %	140.45%	91.92%	109.71%	130.75%	252.80%	177.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,176	8,623	10,292	12,266	23,715	16,660	9,381	5.81%
YoY %	52.80%	-16.22%	-16.09%	-48.28%	42.35%	77.59%	-	-
Horiz. %	140.45%	91.92%	109.71%	130.75%	252.80%	177.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.44%	23.34%	26.78%	22.67%	21.53%	22.01%	25.27%	-
YoY %	-42.42%	-12.85%	18.13%	5.29%	-2.18%	-12.90%	-	-
Horiz. %	53.19%	92.36%	105.98%	89.71%	85.20%	87.10%	100.00%	-
Total Cost	87,452	92,996	95,411	97,119	82,554	73,751	65,128	5.03%
YoY %	-5.96%	-2.53%	-1.76%	17.64%	11.94%	13.24%	-	-
Horiz. %	134.28%	142.79%	146.50%	149.12%	126.76%	113.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	135,770	128,701	124,110	11,800,427	107,991	89,454	79,964	9.21%
YoY %	5.49%	3.70%	-98.95%	10,827.23%	20.72%	11.87%	-	-
Horiz. %	169.79%	160.95%	155.21%	14,757.17%	135.05%	111.87%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Dividend
Div	4,999	4,841	4,842	5,558	8,734	7,146	6,354	-3.91%
YoY %	3.26%	-0.02%	-12.88%	-36.36%	22.22%	12.46%	-	-
Horiz. %	78.67%	76.19%	76.20%	87.47%	137.46%	112.46%	100.00%	-
Div Payout %	37.95%	56.15%	47.05%	45.31%	36.83%	42.90%	67.74%	-
YoY %	-32.41%	19.34%	3.84%	23.02%	-14.15%	-36.67%	-	-
Horiz. %	56.02%	82.89%	69.46%	66.89%	54.37%	63.33%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Equity
Net Worth	135,770	128,701	124,110	11,800,427	107,991	89,454	79,964	9.21%
YoY %	5.49%	3.70%	-98.95%	10,827.23%	20.72%	11.87%	-	-
Horiz. %	169.79%	160.95%	155.21%	14,757.17%	135.05%	111.87%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	80,000	79,408	79,432	12.36%
YoY %	0.00%	0.00%	0.00%	100.00%	0.75%	-0.03%	-	-
Horiz. %	201.43%	201.43%	201.43%	201.43%	100.72%	99.97%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Ratio Analysis
NP Margin	13.09%	8.49%	9.74%	11.21%	22.32%	18.43%	12.59%	-
YoY %	54.18%	-12.83%	-13.11%	-49.78%	21.11%	46.39%	-	-
Horiz. %	103.97%	67.43%	77.36%	89.04%	177.28%	146.39%	100.00%	-
ROE	9.70%	6.70%	8.29%	0.10%	21.96%	18.62%	11.73%	-
YoY %	44.78%	-19.18%	8,190.00%	-99.54%	17.94%	58.74%	-	-
Horiz. %	82.69%	57.12%	70.67%	0.85%	187.21%	158.74%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Per Share
RPS	63.40	64.02	66.58	68.88	133.84	113.85	93.80	-6.31%
YoY %	-0.97%	-3.84%	-3.34%	-48.54%	17.56%	21.38%	-	-
Horiz. %	67.59%	68.25%	70.98%	73.43%	142.69%	121.38%	100.00%	-
EPS	8.30	5.43	6.48	7.72	29.87	20.98	11.81	-5.70%
YoY %	52.85%	-16.20%	-16.06%	-74.15%	42.37%	77.65%	-	-
Horiz. %	70.28%	45.98%	54.87%	65.37%	252.92%	177.65%	100.00%	-
DPS	3.15	3.05	3.05	3.50	11.00	9.00	8.00	-14.37%
YoY %	3.28%	0.00%	-12.86%	-68.18%	22.22%	12.50%	-	-
Horiz. %	39.38%	38.12%	38.12%	43.75%	137.50%	112.50%	100.00%	-
NAPS	0.8554	0.8108	0.7817	74.31	1.3601	1.1265	1.0067	-2.67%
YoY %	5.50%	3.72%	-98.95%	5,363.57%	20.74%	11.90%	-	-
Horiz. %	84.97%	80.54%	77.65%	7,381.54%	135.10%	111.90%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	63.40	64.02	66.59	68.91	66.95	56.96	46.94	5.13%
YoY %	-0.97%	-3.86%	-3.37%	2.93%	17.54%	21.35%	-	-
Horiz. %	135.07%	136.39%	141.86%	146.80%	142.63%	121.35%	100.00%	-
EPS	8.30	5.43	6.48	7.73	14.94	10.50	5.91	5.81%
YoY %	52.85%	-16.20%	-16.17%	-48.26%	42.29%	77.66%	-	-
Horiz. %	140.44%	91.88%	109.64%	130.80%	252.79%	177.66%	100.00%	-
DPS	3.15	3.05	3.05	3.50	5.50	4.50	4.00	-3.89%
YoY %	3.28%	0.00%	-12.86%	-36.36%	22.22%	12.50%	-	-
Horiz. %	78.75%	76.25%	76.25%	87.50%	137.50%	112.50%	100.00%	-
NAPS	0.8554	0.8108	0.7819	74.3449	0.6804	0.5636	0.5038	9.21%
YoY %	5.50%	3.70%	-98.95%	10,826.65%	20.72%	11.87%	-	-
Horiz. %	169.79%	160.94%	155.20%	14,756.83%	135.05%	111.87%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/21	30/04/20	30/04/19	30/04/18	28/04/17	29/04/16	30/04/15	-
Price	0.925	0.705	1.06	1.20	3.40	1.97	1.22	-
P/RPS	1.46	1.10	1.59	1.74	2.54	1.73	1.30	1.95%
YoY %	32.73%	-30.82%	-8.62%	-31.50%	46.82%	33.08%	-	-
Horiz. %	112.31%	84.62%	122.31%	133.85%	195.38%	133.08%	100.00%	-
P/EPS	11.14	12.98	16.35	15.54	11.38	9.39	10.33	1.26%
YoY %	-14.18%	-20.61%	5.21%	36.56%	21.19%	-9.10%	-	-
Horiz. %	107.84%	125.65%	158.28%	150.44%	110.16%	90.90%	100.00%	-
EY	8.97	7.71	6.12	6.44	8.78	10.65	9.68	-1.26%
YoY %	16.34%	25.98%	-4.97%	-26.65%	-17.56%	10.02%	-	-
Horiz. %	92.67%	79.65%	63.22%	66.53%	90.70%	110.02%	100.00%	-
DY	3.41	4.33	2.88	2.92	3.24	4.57	6.56	-10.32%
YoY %	-21.25%	50.35%	-1.37%	-9.88%	-29.10%	-30.34%	-	-
Horiz. %	51.98%	66.01%	43.90%	44.51%	49.39%	69.66%	100.00%	-
P/NAPS	1.08	0.87	1.36	0.02	2.50	1.75	1.21	-1.87%
YoY %	24.14%	-36.03%	6,700.00%	-99.20%	42.86%	44.63%	-	-
Horiz. %	89.26%	71.90%	112.40%	1.65%	206.61%	144.63%	100.00%	-

	30/04/21	30/04/20	30/04/19	30/04/18	30/04/17	30/04/16	30/04/15	CAGR
Price Multiplier on Announcement Date
Date	29/06/21	29/06/20	25/06/19	22/06/18	20/06/17	24/06/16	25/06/15	-
Price	0.91	0.68	1.00	1.24	1.92	2.25	1.40	-
P/RPS	1.44	1.06	1.50	1.80	1.43	1.98	1.49	-0.56%
YoY %	35.85%	-29.33%	-16.67%	25.87%	-27.78%	32.89%	-	-
Horiz. %	96.64%	71.14%	100.67%	120.81%	95.97%	132.89%	100.00%	-
P/EPS	10.96	12.52	15.43	16.05	6.43	10.72	11.85	-1.29%
YoY %	-12.46%	-18.86%	-3.86%	149.61%	-40.02%	-9.54%	-	-
Horiz. %	92.49%	105.65%	130.21%	135.44%	54.26%	90.46%	100.00%	-
EY	9.12	7.99	6.48	6.23	15.56	9.32	8.44	1.29%
YoY %	14.14%	23.30%	4.01%	-59.96%	66.95%	10.43%	-	-
Horiz. %	108.06%	94.67%	76.78%	73.82%	184.36%	110.43%	100.00%	-
DY	3.46	4.49	3.05	2.82	5.73	4.00	5.71	-8.00%
YoY %	-22.94%	47.21%	8.16%	-50.79%	43.25%	-29.95%	-	-
Horiz. %	60.60%	78.63%	53.42%	49.39%	100.35%	70.05%	100.00%	-
P/NAPS	1.06	0.84	1.28	0.02	1.41	2.00	1.39	-4.41%
YoY %	26.19%	-34.38%	6,300.00%	-98.58%	-29.50%	43.88%	-	-
Horiz. %	76.26%	60.43%	92.09%	1.44%	101.44%	143.88%	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