[SUPERMX] QoQ Cumulative Quarter Result on 30-Jun-2020 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
10-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 317.24%
YoY- 324.7%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 5,288,698 3,351,182 1,352,537 2,131,809 1,202,685 755,438 369,941 488.08%
PBT 3,788,776 2,446,482 1,049,242 688,556 169,549 74,272 32,443 2282.28%
Tax -874,264 -554,297 -236,757 -152,955 -42,218 -19,290 -7,483 2282.97%
NP 2,914,512 1,892,185 812,485 535,601 127,331 54,982 24,960 2282.08%
-
NP to SH 2,854,191 1,848,979 789,516 525,586 125,968 54,912 24,747 2262.57%
-
Tax Rate 23.08% 22.66% 22.56% 22.21% 24.90% 25.97% 23.07% -
Total Cost 2,374,186 1,458,997 540,052 1,596,208 1,075,354 700,456 344,981 261.38%
-
Net Worth 4,090,149 3,244,657 2,116,844 1,542,053 1,205,080 1,122,841 1,156,278 131.98%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 434,901 97,854 - - - - - -
Div Payout % 15.24% 5.29% - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 4,090,149 3,244,657 2,116,844 1,542,053 1,205,080 1,122,841 1,156,278 131.98%
NOSH 2,720,616 2,720,616 2,720,616 1,360,308 1,360,308 1,360,308 1,360,308 58.67%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 55.11% 56.46% 60.07% 25.12% 10.59% 7.28% 6.75% -
ROE 69.78% 56.99% 37.30% 34.08% 10.45% 4.89% 2.14% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 204.30 130.14 52.39 163.13 91.82 57.86 27.19 283.15%
EPS 110.26 71.80 30.58 40.22 9.62 4.21 1.89 1400.47%
DPS 16.80 3.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.26 0.82 1.18 0.92 0.86 0.85 51.12%
Adjusted Per Share Value based on latest NOSH - 1,360,308
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 207.04 131.19 52.95 83.45 47.08 29.57 14.48 488.14%
EPS 111.73 72.38 30.91 20.58 4.93 2.15 0.97 2260.54%
DPS 17.03 3.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6012 1.2702 0.8287 0.6037 0.4718 0.4396 0.4526 131.99%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 3.81 6.01 8.42 8.00 1.69 1.39 1.60 -
P/RPS 1.86 4.62 16.07 4.90 1.84 2.40 5.88 -53.54%
P/EPS 3.46 8.37 27.53 19.89 17.57 33.05 87.95 -88.41%
EY 28.94 11.95 3.63 5.03 5.69 3.03 1.14 762.06%
DY 4.41 0.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 4.77 10.27 6.78 1.84 1.62 1.88 17.98%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 05/05/21 29/01/21 27/10/20 10/08/20 20/05/20 25/02/20 28/11/19 -
Price 5.57 6.80 9.78 21.20 4.59 1.65 1.42 -
P/RPS 2.73 5.23 18.67 13.00 5.00 2.85 5.22 -35.06%
P/EPS 5.05 9.47 31.98 52.71 47.73 39.23 78.06 -83.85%
EY 19.79 10.56 3.13 1.90 2.10 2.55 1.28 519.58%
DY 3.02 0.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 5.40 11.93 17.97 4.99 1.92 1.67 64.62%

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