[SUPERMX] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -20.01%
YoY- -31.15%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 991,856 5,822,640 5,410,148 1,479,764 1,468,208 1,248,084 1,076,008 -1.34%
PBT 24,412 3,723,404 4,196,968 129,772 210,704 162,620 105,952 -21.69%
Tax -6,300 -1,058,096 -947,028 -29,932 -66,828 -50,244 -26,700 -21.38%
NP 18,112 2,665,308 3,249,940 99,840 143,876 112,376 79,252 -21.79%
-
NP to SH 22,840 2,554,096 3,158,064 98,988 143,768 111,604 78,148 -18.52%
-
Tax Rate 25.81% 28.42% 22.56% 23.07% 31.72% 30.90% 25.20% -
Total Cost 973,744 3,157,332 2,160,208 1,379,924 1,324,332 1,135,708 996,756 -0.38%
-
Net Worth 4,949,659 4,958,201 2,116,844 1,156,278 1,022,820 1,064,264 1,027,551 29.94%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - 519,183 - - - - - -
Div Payout % - 20.33% - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 4,949,659 4,958,201 2,116,844 1,156,278 1,022,820 1,064,264 1,027,551 29.94%
NOSH 2,720,616 2,720,616 2,720,616 1,360,308 680,154 680,154 676,020 26.10%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.83% 45.77% 60.07% 6.75% 9.80% 9.00% 7.37% -
ROE 0.46% 51.51% 149.19% 8.56% 14.06% 10.49% 7.61% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 37.27 224.30 209.57 108.78 223.93 187.64 159.17 -21.48%
EPS 0.84 98.40 122.32 7.56 21.92 16.76 11.56 -35.38%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.91 0.82 0.85 1.56 1.60 1.52 3.42%
Adjusted Per Share Value based on latest NOSH - 1,360,308
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 36.46 214.02 198.86 54.39 53.97 45.88 39.55 -1.34%
EPS 0.84 93.88 116.08 3.64 5.28 4.10 2.87 -18.50%
DPS 0.00 19.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8193 1.8225 0.7781 0.425 0.376 0.3912 0.3777 29.93%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.675 2.39 8.42 1.60 3.24 1.70 2.18 -
P/RPS 1.81 1.07 4.02 1.47 1.45 0.91 1.37 4.74%
P/EPS 78.64 2.43 6.88 21.99 14.78 10.13 18.86 26.85%
EY 1.27 41.17 14.53 4.55 6.77 9.87 5.30 -21.18%
DY 0.00 8.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 1.25 10.27 1.88 2.08 1.06 1.43 -20.52%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 19/11/21 27/10/20 28/11/19 01/11/18 21/11/17 29/11/16 -
Price 0.91 1.73 9.78 1.42 3.24 1.99 2.23 -
P/RPS 2.44 0.77 4.67 1.31 1.45 1.06 1.40 9.69%
P/EPS 106.02 1.76 7.99 19.51 14.78 11.86 19.29 32.82%
EY 0.94 56.87 12.51 5.12 6.77 8.43 5.18 -24.74%
DY 0.00 11.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.91 11.93 1.67 2.08 1.24 1.47 -16.72%

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