[SUPERMX] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 34.84%
YoY- 18.97%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 4,727,553 3,114,405 2,131,809 1,578,649 1,492,601 1,492,205 1,489,316 115.23%
PBT 3,060,766 1,705,355 688,556 185,747 139,886 152,374 172,607 574.10%
Tax -687,962 -382,229 -152,955 -44,412 -35,937 -39,726 -48,950 477.73%
NP 2,372,804 1,323,126 535,601 141,335 103,949 112,648 123,657 610.35%
-
NP to SH 2,319,653 1,290,355 525,586 141,027 104,588 112,559 123,754 599.38%
-
Tax Rate 22.48% 22.41% 22.21% 23.91% 25.69% 26.07% 28.36% -
Total Cost 2,354,749 1,791,279 1,596,208 1,437,314 1,388,652 1,379,557 1,365,659 43.55%
-
Net Worth 3,244,657 2,116,844 1,542,053 1,205,080 1,122,841 1,156,278 1,087,889 106.51%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 97,854 - - - - 9,834 9,834 359.41%
Div Payout % 4.22% - - - - 8.74% 7.95% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 3,244,657 2,116,844 1,542,053 1,205,080 1,122,841 1,156,278 1,087,889 106.51%
NOSH 2,720,616 2,720,616 1,360,308 1,360,308 1,360,308 1,360,308 1,360,308 58.40%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 50.19% 42.48% 25.12% 8.95% 6.96% 7.55% 8.30% -
ROE 71.49% 60.96% 34.08% 11.70% 9.31% 9.73% 11.38% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 183.59 120.64 163.13 120.52 114.32 109.69 113.63 37.49%
EPS 90.08 49.98 40.22 10.77 8.01 8.27 9.44 346.82%
DPS 3.80 0.00 0.00 0.00 0.00 0.72 0.75 193.54%
NAPS 1.26 0.82 1.18 0.92 0.86 0.85 0.83 31.92%
Adjusted Per Share Value based on latest NOSH - 1,360,308
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 185.07 121.92 83.45 61.80 58.43 58.42 58.30 115.24%
EPS 90.81 50.51 20.58 5.52 4.09 4.41 4.84 599.84%
DPS 3.83 0.00 0.00 0.00 0.00 0.39 0.39 355.42%
NAPS 1.2702 0.8287 0.6037 0.4718 0.4396 0.4526 0.4259 106.50%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 6.01 8.42 8.00 1.69 1.39 1.60 1.67 -
P/RPS 3.27 6.98 4.90 1.40 1.22 1.46 1.47 69.99%
P/EPS 6.67 16.85 19.89 15.70 17.35 19.34 17.69 -47.65%
EY 14.99 5.94 5.03 6.37 5.76 5.17 5.65 91.08%
DY 0.63 0.00 0.00 0.00 0.00 0.45 0.45 25.01%
P/NAPS 4.77 10.27 6.78 1.84 1.62 1.88 2.01 77.45%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 29/01/21 27/10/20 10/08/20 20/05/20 25/02/20 28/11/19 30/08/19 -
Price 6.80 9.78 21.20 4.59 1.65 1.42 1.49 -
P/RPS 3.70 8.11 13.00 3.81 1.44 1.29 1.31 99.18%
P/EPS 7.55 19.57 52.71 42.63 20.60 17.16 15.78 -38.69%
EY 13.25 5.11 1.90 2.35 4.85 5.83 6.34 63.09%
DY 0.56 0.00 0.00 0.00 0.00 0.51 0.50 7.81%
P/NAPS 5.40 11.93 17.97 4.99 1.92 1.67 1.80 107.31%

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