[SUPERMX] YoY Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 46.91%
YoY- -57.81%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 CAGR
Revenue 1,202,685 1,113,352 975,004 813,964 1,278,197 935,108 726,135 6.95%
PBT 169,549 156,409 143,743 74,366 185,840 117,096 97,836 7.60%
Tax -42,218 -46,756 -44,259 -13,143 -39,226 -13,681 -8,206 24.39%
NP 127,331 109,653 99,484 61,223 146,614 103,415 89,630 4.78%
-
NP to SH 125,968 108,695 97,180 61,860 146,635 103,689 89,582 4.64%
-
Tax Rate 24.90% 29.89% 30.79% 17.67% 21.11% 11.68% 8.39% -
Total Cost 1,075,354 1,003,699 875,520 752,741 1,131,583 831,693 636,505 7.23%
-
Net Worth 1,205,080 1,062,159 1,062,814 1,046,594 1,054,194 934,565 842,804 4.88%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 CAGR
Div - 19,669 39,607 16,772 40,807 13,643 13,593 -
Div Payout % - 18.10% 40.76% 27.11% 27.83% 13.16% 15.17% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 CAGR
Net Worth 1,205,080 1,062,159 1,062,814 1,046,594 1,054,194 934,565 842,804 4.88%
NOSH 1,360,308 1,360,308 680,154 680,154 680,125 682,164 679,681 9.68%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 CAGR
NP Margin 10.59% 9.85% 10.20% 7.52% 11.47% 11.06% 12.34% -
ROE 10.45% 10.23% 9.14% 5.91% 13.91% 11.09% 10.63% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 CAGR
RPS 91.82 84.90 147.70 121.33 187.94 137.08 106.83 -1.99%
EPS 9.62 8.29 14.72 9.22 21.56 15.20 13.18 -4.10%
DPS 0.00 1.50 6.00 2.50 6.00 2.00 2.00 -
NAPS 0.92 0.81 1.61 1.56 1.55 1.37 1.24 -3.89%
Adjusted Per Share Value based on latest NOSH - 680,154
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 CAGR
RPS 47.08 43.58 38.17 31.86 50.04 36.61 28.43 6.95%
EPS 4.93 4.26 3.80 2.42 5.74 4.06 3.51 4.63%
DPS 0.00 0.77 1.55 0.66 1.60 0.53 0.53 -
NAPS 0.4718 0.4158 0.4161 0.4097 0.4127 0.3659 0.3299 4.88%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 30/09/13 28/09/12 -
Price 1.69 1.47 2.53 1.99 2.58 2.67 2.06 -
P/RPS 1.84 1.73 1.71 1.64 0.00 1.95 1.93 -0.63%
P/EPS 17.57 17.73 17.19 21.58 0.00 17.57 15.63 1.57%
EY 5.69 5.64 5.82 4.63 0.00 5.69 6.40 -1.55%
DY 0.00 1.02 2.37 1.26 0.00 0.75 0.97 -
P/NAPS 1.84 1.81 1.57 1.28 2.58 1.95 1.66 1.38%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 30/09/12 CAGR
Date 20/05/20 14/05/19 28/05/18 30/05/17 27/05/16 28/11/13 27/11/12 -
Price 4.59 1.48 3.23 2.00 2.57 2.67 2.01 -
P/RPS 5.00 1.74 2.19 1.65 0.00 1.95 1.88 13.92%
P/EPS 47.73 17.85 21.94 21.69 0.00 17.57 15.25 16.42%
EY 2.10 5.60 4.56 4.61 0.00 5.69 6.56 -14.08%
DY 0.00 1.01 1.86 1.25 0.00 0.75 1.00 -
P/NAPS 4.99 1.83 2.01 1.28 2.57 1.95 1.62 16.17%

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