[SUPERLN] YoY Annualized Quarter 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- -27.34%
YoY- -47.82%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 113,668 116,736 84,852 100,072 112,772 105,542 113,782 -0.01%
PBT 14,340 4,002 8,042 16,116 13,488 19,346 18,836 -4.44%
Tax -2,300 -1,904 -1,258 -3,116 -3,192 -5,194 -4,484 -10.52%
NP 12,040 2,098 6,784 13,000 10,296 14,152 14,352 -2.88%
-
NP to SH 12,040 2,098 6,784 13,000 10,296 14,152 14,352 -2.88%
-
Tax Rate 16.04% 47.58% 15.64% 19.33% 23.67% 26.85% 23.81% -
Total Cost 101,628 114,638 78,068 87,072 102,476 91,390 99,430 0.36%
-
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 4,761 2,539 2,380 6,031 6,032 6,033 7,940 -8.16%
Div Payout % 39.55% 121.05% 35.09% 46.40% 58.59% 42.63% 55.32% -
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 10.59% 1.80% 8.00% 12.99% 9.13% 13.41% 12.61% -
ROE 7.98% 1.44% 4.90% 9.77% 8.03% 11.35% 12.72% -
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 71.62 73.55 53.46 63.05 71.04 66.47 71.65 -0.00%
EPS 7.58 1.32 4.28 8.20 6.48 8.92 9.04 -2.89%
DPS 3.00 1.60 1.50 3.80 3.80 3.80 5.00 -8.15%
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 71.04 72.96 53.03 62.55 70.48 65.96 71.11 -0.01%
EPS 7.53 1.31 4.24 8.13 6.44 8.85 8.97 -2.87%
DPS 2.98 1.59 1.49 3.77 3.77 3.77 4.96 -8.13%
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 0.94 0.89 1.67 1.18 1.39 1.75 3.06 -17.85%
P/EPS 8.83 49.55 20.94 9.10 15.19 13.01 24.23 -15.47%
EY 11.32 2.02 4.78 10.99 6.58 7.68 4.13 18.29%
DY 4.48 2.44 1.68 5.10 3.86 3.28 2.28 11.90%
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 1.05 0.88 1.44 1.60 1.39 1.90 2.83 -15.22%
P/EPS 9.89 49.18 18.02 12.33 15.26 14.14 22.46 -12.77%
EY 10.11 2.03 5.55 8.11 6.55 7.07 4.45 14.64%
DY 4.00 2.46 1.95 3.76 3.84 3.02 2.46 8.43%
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