[SUPERMX] YoY 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- -7.04%
YoY- 68.96%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
Revenue 1,937,516 447,247 361,199 327,069 308,226 225,002 284,564 29.12%
PBT 1,342,294 95,277 49,416 45,454 20,894 33,484 40,526 59.43%
Tax -319,967 -22,928 -14,453 -11,363 -1,605 -13,214 -4,077 78.85%
NP 1,022,327 72,349 34,963 34,091 19,289 20,270 36,449 55.93%
-
NP to SH 1,005,212 71,056 34,617 33,376 19,754 19,670 35,806 55.95%
-
Tax Rate 23.84% 24.06% 29.25% 25.00% 7.68% 39.46% 10.06% -
Total Cost 915,189 374,898 326,236 292,978 288,937 204,732 248,115 18.99%
-
Net Worth 4,090,149 1,205,080 1,062,159 1,062,814 1,046,594 1,054,965 915,190 22.08%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/13 CAGR
Div 336,531 - - 19,803 16,772 13,612 13,360 53.71%
Div Payout % 33.48% - - 59.34% 84.91% 69.20% 37.31% -
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 1,054,965 915,190 22.08%
NOSH 2,720,616 1,360,308 1,360,308 680,154 680,154 680,622 668,022 20.57%
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 52.76% 16.18% 9.68% 10.42% 6.26% 9.01% 12.81% -
ROE 24.58% 5.90% 3.26% 3.14% 1.89% 1.86% 3.91% -
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 74.85 34.14 27.54 49.55 45.94 33.06 42.60 7.80%
EPS 38.83 5.42 2.64 5.06 2.94 2.89 5.36 30.19%
DPS 13.00 0.00 0.00 3.00 2.50 2.00 2.00 28.33%
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 75.85 17.51 14.14 12.80 12.07 8.81 11.14 29.12%
EPS 39.35 2.78 1.36 1.31 0.77 0.77 1.40 55.98%
DPS 13.17 0.00 0.00 0.78 0.66 0.53 0.52 53.83%
NAPS 1.6012 0.4718 0.4158 0.4161 0.4097 0.413 0.3583 22.08%
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 5.09 4.95 5.34 5.11 4.33 0.00 6.27 -2.74%
P/EPS 9.81 31.15 55.68 50.04 67.59 0.00 49.81 -19.46%
EY 10.19 3.21 1.80 2.00 1.48 0.00 2.01 24.14%
DY 3.41 0.00 0.00 1.19 1.26 0.00 0.75 22.36%
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 7.44 13.44 5.37 6.52 4.35 0.00 6.27 2.30%
P/EPS 14.34 84.61 56.06 63.89 67.92 0.00 49.81 -15.28%
EY 6.97 1.18 1.78 1.57 1.47 0.00 2.01 18.02%
DY 2.33 0.00 0.00 0.93 1.25 0.00 0.75 16.30%
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