[SUPERMX] YoY Quarter Result on 30-Jun-2018 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -70.51%
YoY- 17.93%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
Revenue 1,875,482 929,124 375,964 329,456 312,585 266,539 192,236 35.48%
PBT 1,230,578 519,007 16,198 23,444 36,042 34,783 37,984 58.98%
Tax -218,958 -110,737 -2,194 -11,957 -23,966 -27,924 -12,155 47.02%
NP 1,011,620 408,270 14,004 11,487 12,076 6,859 25,829 63.06%
-
NP to SH 958,714 399,618 15,059 9,841 8,345 6,787 25,044 62.56%
-
Tax Rate 17.79% 21.34% 13.54% 51.00% 66.49% 80.28% 32.00% -
Total Cost 863,862 520,854 361,960 317,969 300,509 259,680 166,407 24.55%
-
Net Worth 4,724,569 1,542,053 1,087,889 1,028,064 1,052,063 1,031,623 898,317 24.76%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
Div 389,387 - - 13,180 - 13,574 20,416 48.14%
Div Payout % 40.62% - - 133.93% - 200.00% 81.52% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
Net Worth 4,724,569 1,542,053 1,087,889 1,028,064 1,052,063 1,031,623 898,317 24.76%
NOSH 2,720,616 1,360,308 1,360,308 680,154 680,154 678,700 680,543 20.28%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
NP Margin 53.94% 43.94% 3.72% 3.49% 3.86% 2.57% 13.44% -
ROE 20.29% 25.91% 1.38% 0.96% 0.79% 0.66% 2.79% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
RPS 72.25 71.10 28.68 49.99 46.65 39.27 28.25 13.33%
EPS 36.93 30.58 1.15 1.49 1.25 1.00 3.68 35.99%
DPS 15.00 0.00 0.00 2.00 0.00 2.00 3.00 23.93%
NAPS 1.82 1.18 0.83 1.56 1.57 1.52 1.32 4.37%
Adjusted Per Share Value based on latest NOSH - 680,154
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
RPS 73.42 36.37 14.72 12.90 12.24 10.43 7.53 35.47%
EPS 37.53 15.64 0.59 0.39 0.33 0.27 0.98 62.57%
DPS 15.24 0.00 0.00 0.52 0.00 0.53 0.80 48.12%
NAPS 1.8495 0.6037 0.4259 0.4025 0.4119 0.4039 0.3517 24.76%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/12/13 -
Price 3.30 8.00 1.67 4.17 1.99 2.15 2.77 -
P/RPS 4.57 11.25 5.82 8.34 4.27 0.00 9.81 -9.68%
P/EPS 8.94 26.16 145.35 279.25 159.80 0.00 75.27 -24.72%
EY 11.19 3.82 0.69 0.36 0.63 0.00 1.33 32.83%
DY 4.55 0.00 0.00 0.48 0.00 0.00 1.08 21.13%
P/NAPS 1.81 6.78 2.01 2.67 1.27 1.43 2.10 -1.96%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
Date 26/08/21 10/08/20 30/08/19 29/08/18 29/08/17 29/08/16 27/02/14 -
Price 3.08 21.20 1.49 3.92 1.81 2.12 2.90 -
P/RPS 4.26 29.82 5.19 7.84 3.88 0.00 10.27 -11.06%
P/EPS 8.34 69.33 129.69 262.51 145.34 0.00 78.80 -25.87%
EY 11.99 1.44 0.77 0.38 0.69 0.00 1.27 34.88%
DY 4.87 0.00 0.00 0.51 0.00 0.00 1.03 23.01%
P/NAPS 1.69 17.97 1.80 2.51 1.15 1.41 2.20 -3.45%

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