[SUPERMX] QoQ Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 13.49%
YoY- -54.23%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 975,004 647,935 312,021 1,126,550 813,964 505,738 269,002 136.14%
PBT 143,743 98,289 40,655 110,409 74,366 53,473 26,488 209.12%
Tax -44,259 -32,896 -12,561 -37,109 -13,143 -11,538 -6,675 253.34%
NP 99,484 65,393 28,094 73,300 61,223 41,935 19,813 193.51%
-
NP to SH 97,180 63,804 27,901 70,206 61,860 42,107 19,537 191.67%
-
Tax Rate 30.79% 33.47% 30.90% 33.61% 17.67% 21.58% 25.20% -
Total Cost 875,520 582,542 283,927 1,053,250 752,741 463,803 249,189 131.29%
-
Net Worth 1,062,814 1,053,093 1,064,264 1,052,063 1,046,594 1,053,886 1,027,551 2.27%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 39,607 19,869 - - 16,772 - - -
Div Payout % 40.76% 31.14% - - 27.11% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,062,814 1,053,093 1,064,264 1,052,063 1,046,594 1,053,886 1,027,551 2.27%
NOSH 680,154 680,154 680,154 680,154 680,154 680,154 676,020 0.40%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.20% 10.09% 9.00% 6.51% 7.52% 8.29% 7.37% -
ROE 9.14% 6.06% 2.62% 6.67% 5.91% 4.00% 1.90% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 147.70 97.83 46.91 168.12 121.33 75.34 39.79 139.93%
EPS 14.72 9.63 4.19 10.48 9.22 6.27 2.89 196.32%
DPS 6.00 3.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.61 1.59 1.60 1.57 1.56 1.57 1.52 3.91%
Adjusted Per Share Value based on latest NOSH - 680,154
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 38.17 25.36 12.21 44.10 31.86 19.80 10.53 136.15%
EPS 3.80 2.50 1.09 2.75 2.42 1.65 0.76 192.68%
DPS 1.55 0.78 0.00 0.00 0.66 0.00 0.00 -
NAPS 0.4161 0.4123 0.4166 0.4119 0.4097 0.4126 0.4023 2.27%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.53 2.00 1.70 1.99 1.99 2.11 2.18 -
P/RPS 1.71 2.04 3.62 1.18 1.64 2.80 5.48 -54.02%
P/EPS 17.19 20.76 40.53 18.99 21.58 33.64 75.43 -62.72%
EY 5.82 4.82 2.47 5.26 4.63 2.97 1.33 167.77%
DY 2.37 1.50 0.00 0.00 1.26 0.00 0.00 -
P/NAPS 1.57 1.26 1.06 1.27 1.28 1.34 1.43 6.43%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 14/02/18 21/11/17 29/08/17 30/05/17 24/02/17 29/11/16 -
Price 3.23 2.20 1.99 1.81 2.00 2.06 2.23 -
P/RPS 2.19 2.25 4.24 1.08 1.65 2.73 5.60 -46.55%
P/EPS 21.94 22.84 47.44 17.28 21.69 32.84 77.16 -56.79%
EY 4.56 4.38 2.11 5.79 4.61 3.05 1.30 131.03%
DY 1.86 1.36 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 2.01 1.38 1.24 1.15 1.28 1.31 1.47 23.21%

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