[SUPERMX] QoQ Cumulative Quarter Result on 30-Jun-2018 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 10.13%
YoY- 52.44%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,113,352 752,153 367,052 1,304,460 975,004 647,935 312,021 133.68%
PBT 156,409 106,993 52,676 167,187 143,743 98,289 40,655 145.72%
Tax -46,756 -32,303 -16,707 -56,216 -44,259 -32,896 -12,561 140.37%
NP 109,653 74,690 35,969 110,971 99,484 65,393 28,094 148.10%
-
NP to SH 108,695 74,078 35,942 107,021 97,180 63,804 27,901 147.79%
-
Tax Rate 29.89% 30.19% 31.72% 33.62% 30.79% 33.47% 30.90% -
Total Cost 1,003,699 677,463 331,083 1,193,489 875,520 582,542 283,927 132.23%
-
Net Worth 1,062,159 1,049,046 1,022,820 1,028,064 1,062,814 1,053,093 1,064,264 -0.13%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 19,669 9,834 - 52,721 39,607 19,869 - -
Div Payout % 18.10% 13.28% - 49.26% 40.76% 31.14% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,062,159 1,049,046 1,022,820 1,028,064 1,062,814 1,053,093 1,064,264 -0.13%
NOSH 1,360,308 680,154 680,154 680,154 680,154 680,154 680,154 58.80%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 9.85% 9.93% 9.80% 8.51% 10.20% 10.09% 9.00% -
ROE 10.23% 7.06% 3.51% 10.41% 9.14% 6.06% 2.62% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 84.90 114.72 55.98 197.94 147.70 97.83 46.91 48.56%
EPS 8.29 11.30 5.48 16.24 14.72 9.63 4.19 57.66%
DPS 1.50 1.50 0.00 8.00 6.00 3.00 0.00 -
NAPS 0.81 1.60 1.56 1.56 1.61 1.59 1.60 -36.50%
Adjusted Per Share Value based on latest NOSH - 680,154
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 43.58 29.44 14.37 51.07 38.17 25.36 12.21 133.73%
EPS 4.26 2.90 1.41 4.19 3.80 2.50 1.09 148.32%
DPS 0.77 0.39 0.00 2.06 1.55 0.78 0.00 -
NAPS 0.4158 0.4107 0.4004 0.4025 0.4161 0.4123 0.4166 -0.12%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.47 3.48 3.24 4.17 2.53 2.00 1.70 -
P/RPS 1.73 3.03 5.79 2.11 1.71 2.04 3.62 -38.90%
P/EPS 17.73 30.80 59.10 25.68 17.19 20.76 40.53 -42.40%
EY 5.64 3.25 1.69 3.89 5.82 4.82 2.47 73.48%
DY 1.02 0.43 0.00 1.92 2.37 1.50 0.00 -
P/NAPS 1.81 2.18 2.08 2.67 1.57 1.26 1.06 42.90%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 14/05/19 12/02/19 01/11/18 29/08/18 28/05/18 14/02/18 21/11/17 -
Price 1.48 1.60 3.24 3.92 3.23 2.20 1.99 -
P/RPS 1.74 1.39 5.79 1.98 2.19 2.25 4.24 -44.80%
P/EPS 17.85 14.16 59.10 24.14 21.94 22.84 47.44 -47.91%
EY 5.60 7.06 1.69 4.14 4.56 4.38 2.11 91.80%
DY 1.01 0.94 0.00 2.04 1.86 1.36 0.00 -
P/NAPS 1.83 1.00 2.08 2.51 2.01 1.38 1.24 29.65%

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