[SUPERMX] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
12-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 1.94%
YoY- 27.63%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,492,205 1,489,316 1,442,808 1,408,678 1,359,491 1,304,460 1,287,589 10.32%
PBT 152,374 172,607 179,853 175,891 179,208 167,187 179,785 -10.43%
Tax -39,726 -48,950 -58,713 -55,623 -60,362 -56,216 -68,225 -30.24%
NP 112,648 123,657 121,140 120,268 118,846 110,971 111,560 0.64%
-
NP to SH 112,559 123,754 118,536 117,295 115,062 107,021 105,525 4.39%
-
Tax Rate 26.07% 28.36% 32.64% 31.62% 33.68% 33.62% 37.95% -
Total Cost 1,379,557 1,365,659 1,321,668 1,288,410 1,240,645 1,193,489 1,176,029 11.21%
-
Net Worth 1,156,278 1,087,889 1,062,159 1,049,046 1,022,820 1,028,064 1,062,814 5.77%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 9,834 9,834 23,015 42,819 52,854 52,854 39,673 -60.50%
Div Payout % 8.74% 7.95% 19.42% 36.51% 45.94% 49.39% 37.60% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,156,278 1,087,889 1,062,159 1,049,046 1,022,820 1,028,064 1,062,814 5.77%
NOSH 1,360,308 1,360,308 1,360,308 680,154 680,154 680,154 680,154 58.67%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.55% 8.30% 8.40% 8.54% 8.74% 8.51% 8.66% -
ROE 9.73% 11.38% 11.16% 11.18% 11.25% 10.41% 9.93% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 109.69 113.63 110.03 214.85 207.35 197.94 195.05 -31.84%
EPS 8.27 9.44 9.04 17.89 17.55 16.24 15.99 -35.54%
DPS 0.72 0.75 1.76 6.50 8.00 8.00 6.00 -75.63%
NAPS 0.85 0.83 0.81 1.60 1.56 1.56 1.61 -34.65%
Adjusted Per Share Value based on latest NOSH - 680,154
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 54.85 54.74 53.03 51.78 49.97 47.95 47.33 10.32%
EPS 4.14 4.55 4.36 4.31 4.23 3.93 3.88 4.41%
DPS 0.36 0.36 0.85 1.57 1.94 1.94 1.46 -60.64%
NAPS 0.425 0.3999 0.3904 0.3856 0.376 0.3779 0.3907 5.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.60 1.67 1.47 3.48 3.24 4.17 2.53 -
P/RPS 1.46 1.47 1.34 1.62 1.56 2.11 1.30 8.03%
P/EPS 19.34 17.69 16.26 19.45 18.46 25.68 15.83 14.26%
EY 5.17 5.65 6.15 5.14 5.42 3.89 6.32 -12.52%
DY 0.45 0.45 1.19 1.87 2.47 1.92 2.37 -66.93%
P/NAPS 1.88 2.01 1.81 2.18 2.08 2.67 1.57 12.75%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 30/08/19 14/05/19 12/02/19 01/11/18 29/08/18 28/05/18 -
Price 1.42 1.49 1.48 1.60 3.24 3.92 3.23 -
P/RPS 1.29 1.31 1.35 0.74 1.56 1.98 1.66 -15.46%
P/EPS 17.16 15.78 16.37 8.94 18.46 24.14 20.21 -10.32%
EY 5.83 6.34 6.11 11.18 5.42 4.14 4.95 11.51%
DY 0.51 0.50 1.19 4.06 2.47 2.04 1.86 -57.76%
P/NAPS 1.67 1.80 1.83 1.00 2.08 2.51 2.01 -11.61%

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