[SUPERMX] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
01-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 34.34%
YoY- 28.82%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 5,822,640 5,410,148 1,479,764 1,468,208 1,248,084 1,076,008 1,143,685 31.12%
PBT 3,723,404 4,196,968 129,772 210,704 162,620 105,952 159,138 69.03%
Tax -1,058,096 -947,028 -29,932 -66,828 -50,244 -26,700 -27,051 84.14%
NP 2,665,308 3,249,940 99,840 143,876 112,376 79,252 132,087 64.92%
-
NP to SH 2,554,096 3,158,064 98,988 143,768 111,604 78,148 132,217 63.73%
-
Tax Rate 28.42% 22.56% 23.07% 31.72% 30.90% 25.20% 17.00% -
Total Cost 3,157,332 2,160,208 1,379,924 1,324,332 1,135,708 996,756 1,011,598 20.86%
-
Net Worth 4,958,201 2,116,844 1,156,278 1,022,820 1,064,264 1,027,551 1,054,203 29.40%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 519,183 - - - - - 20,403 71.41%
Div Payout % 20.33% - - - - - 15.43% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 4,958,201 2,116,844 1,156,278 1,022,820 1,064,264 1,027,551 1,054,203 29.40%
NOSH 2,720,616 2,720,616 1,360,308 680,154 680,154 676,020 680,131 25.96%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 45.77% 60.07% 6.75% 9.80% 9.00% 7.37% 11.55% -
ROE 51.51% 149.19% 8.56% 14.06% 10.49% 7.61% 12.54% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 224.30 209.57 108.78 223.93 187.64 159.17 168.16 4.91%
EPS 98.40 122.32 7.56 21.92 16.76 11.56 19.44 31.00%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 3.00 37.14%
NAPS 1.91 0.82 0.85 1.56 1.60 1.52 1.55 3.53%
Adjusted Per Share Value based on latest NOSH - 680,154
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 227.94 211.79 57.93 57.48 48.86 42.12 44.77 31.12%
EPS 99.99 123.63 3.88 5.63 4.37 3.06 5.18 63.71%
DPS 20.32 0.00 0.00 0.00 0.00 0.00 0.80 71.36%
NAPS 1.941 0.8287 0.4526 0.4004 0.4166 0.4023 0.4127 29.40%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.39 8.42 1.60 3.24 1.70 2.18 2.03 -
P/RPS 1.07 4.02 1.47 1.45 0.91 1.37 0.00 -
P/EPS 2.43 6.88 21.99 14.78 10.13 18.86 0.00 -
EY 41.17 14.53 4.55 6.77 9.87 5.30 0.00 -
DY 8.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 10.27 1.88 2.08 1.06 1.43 2.03 -7.75%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 19/11/21 27/10/20 28/11/19 01/11/18 21/11/17 29/11/16 26/11/15 -
Price 1.73 9.78 1.42 3.24 1.99 2.23 2.29 -
P/RPS 0.77 4.67 1.31 1.45 1.06 1.40 0.00 -
P/EPS 1.76 7.99 19.51 14.78 11.86 19.29 0.00 -
EY 56.87 12.51 5.12 6.77 8.43 5.18 0.00 -
DY 11.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 11.93 1.67 2.08 1.24 1.47 2.29 -14.24%

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