[SUPERMX] YoY TTM Result on 31-Mar-2020 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 34.84%
YoY- 18.97%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 898,717 4,262,483 6,217,822 1,578,649 1,442,808 1,287,589 1,080,504 -3.02%
PBT -144,504 2,271,655 4,307,783 185,747 179,853 179,785 109,150 -
Tax 27,141 -521,240 -985,001 -44,412 -58,713 -68,225 -41,067 -
NP -117,363 1,750,415 3,322,782 141,335 121,140 111,560 68,083 -
-
NP to SH -109,222 1,658,088 3,253,809 141,027 118,536 105,525 68,649 -
-
Tax Rate - 22.95% 22.87% 23.91% 32.64% 37.95% 37.62% -
Total Cost 1,016,080 2,512,068 2,895,040 1,437,314 1,321,668 1,176,029 1,012,421 0.06%
-
Net Worth 4,638,053 4,772,629 4,090,149 1,205,080 1,062,159 1,062,814 1,046,594 28.14%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 172,076 598,287 434,386 - 23,015 39,673 30,346 33.51%
Div Payout % 0.00% 36.08% 13.35% - 19.42% 37.60% 44.21% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 4,638,053 4,772,629 4,090,149 1,205,080 1,062,159 1,062,814 1,046,594 28.14%
NOSH 2,720,616 2,720,616 2,720,616 1,360,308 1,360,308 680,154 680,154 25.97%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -13.06% 41.07% 53.44% 8.95% 8.40% 8.66% 6.30% -
ROE -2.35% 34.74% 79.55% 11.70% 11.16% 9.93% 6.56% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 33.91 161.65 240.19 120.52 110.03 195.05 161.05 -22.86%
EPS -4.12 62.88 125.69 10.77 9.04 15.99 10.23 -
DPS 6.50 23.00 16.78 0.00 1.76 6.00 4.50 6.31%
NAPS 1.75 1.81 1.58 0.92 0.81 1.61 1.56 1.93%
Adjusted Per Share Value based on latest NOSH - 1,360,308
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 33.03 156.67 228.54 58.03 53.03 47.33 39.72 -3.02%
EPS -4.01 60.95 119.60 5.18 4.36 3.88 2.52 -
DPS 6.32 21.99 15.97 0.00 0.85 1.46 1.12 33.41%
NAPS 1.7048 1.7542 1.5034 0.4429 0.3904 0.3907 0.3847 28.14%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.925 1.18 3.81 1.69 1.47 2.53 1.99 -
P/RPS 2.73 0.73 1.59 1.40 1.34 1.30 1.24 14.05%
P/EPS -22.45 1.88 3.03 15.70 16.26 15.83 19.45 -
EY -4.46 53.29 32.99 6.37 6.15 6.32 5.14 -
DY 7.03 19.49 4.40 0.00 1.19 2.37 2.26 20.81%
P/NAPS 0.53 0.65 2.41 1.84 1.81 1.57 1.28 -13.66%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 25/05/22 05/05/21 20/05/20 14/05/19 28/05/18 30/05/17 -
Price 0.995 1.03 5.57 4.59 1.48 3.23 2.00 -
P/RPS 2.93 0.64 2.32 3.81 1.35 1.66 1.24 15.40%
P/EPS -24.14 1.64 4.43 42.63 16.37 20.21 19.55 -
EY -4.14 61.05 22.57 2.35 6.11 4.95 5.12 -
DY 6.53 22.33 3.01 0.00 1.19 1.86 2.25 19.42%
P/NAPS 0.57 0.57 3.53 4.99 1.83 2.01 1.28 -12.60%

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