[SUPERMX] YoY Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 52.31%
YoY- 57.1%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
Revenue 5,288,698 1,202,685 1,113,352 975,004 813,964 1,278,197 935,108 25.97%
PBT 3,788,776 169,549 156,409 143,743 74,366 185,840 117,096 58.93%
Tax -874,264 -42,218 -46,756 -44,259 -13,143 -39,226 -13,681 74.02%
NP 2,914,512 127,331 109,653 99,484 61,223 146,614 103,415 56.03%
-
NP to SH 2,854,191 125,968 108,695 97,180 61,860 146,635 103,689 55.54%
-
Tax Rate 23.08% 24.90% 29.89% 30.79% 17.67% 21.11% 11.68% -
Total Cost 2,374,186 1,075,354 1,003,699 875,520 752,741 1,131,583 831,693 15.00%
-
Net Worth 4,090,149 1,205,080 1,062,159 1,062,814 1,046,594 1,054,194 934,565 21.74%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
Div 434,901 - 19,669 39,607 16,772 40,807 13,643 58.61%
Div Payout % 15.24% - 18.10% 40.76% 27.11% 27.83% 13.16% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
Net Worth 4,090,149 1,205,080 1,062,159 1,062,814 1,046,594 1,054,194 934,565 21.74%
NOSH 2,720,616 1,360,308 1,360,308 680,154 680,154 680,125 682,164 20.24%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
NP Margin 55.11% 10.59% 9.85% 10.20% 7.52% 11.47% 11.06% -
ROE 69.78% 10.45% 10.23% 9.14% 5.91% 13.91% 11.09% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
RPS 204.30 91.82 84.90 147.70 121.33 187.94 137.08 5.46%
EPS 110.26 9.62 8.29 14.72 9.22 21.56 15.20 30.22%
DPS 16.80 0.00 1.50 6.00 2.50 6.00 2.00 32.79%
NAPS 1.58 0.92 0.81 1.61 1.56 1.55 1.37 1.91%
Adjusted Per Share Value based on latest NOSH - 680,154
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
RPS 207.04 47.08 43.58 38.17 31.86 50.04 36.61 25.97%
EPS 111.73 4.93 4.26 3.80 2.42 5.74 4.06 55.54%
DPS 17.03 0.00 0.77 1.55 0.66 1.60 0.53 58.78%
NAPS 1.6012 0.4718 0.4158 0.4161 0.4097 0.4127 0.3659 21.73%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 30/09/13 -
Price 3.81 1.69 1.47 2.53 1.99 2.58 2.67 -
P/RPS 1.86 1.84 1.73 1.71 1.64 0.00 1.95 -0.62%
P/EPS 3.46 17.57 17.73 17.19 21.58 0.00 17.57 -19.46%
EY 28.94 5.69 5.64 5.82 4.63 0.00 5.69 24.20%
DY 4.41 0.00 1.02 2.37 1.26 0.00 0.75 26.62%
P/NAPS 2.41 1.84 1.81 1.57 1.28 2.58 1.95 2.86%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
Date 05/05/21 20/05/20 14/05/19 28/05/18 30/05/17 27/05/16 28/11/13 -
Price 5.57 4.59 1.48 3.23 2.00 2.57 2.67 -
P/RPS 2.73 5.00 1.74 2.19 1.65 0.00 1.95 4.58%
P/EPS 5.05 47.73 17.85 21.94 21.69 0.00 17.57 -15.30%
EY 19.79 2.10 5.60 4.56 4.61 0.00 5.69 18.06%
DY 3.02 0.00 1.01 1.86 1.25 0.00 0.75 20.39%
P/NAPS 3.53 4.99 1.83 2.01 1.28 2.57 1.95 8.22%

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