Highlights

[SUPERMX] QoQ Quarter Result on 2019-09-30 [#1]

Stock [SUPERMX]: SUPERMAX CORP BHD
Announcement Date 28-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     64.33%    YoY -     -31.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 929,124 447,247 385,497 369,941 375,964 361,199 385,101 79.98%
  QoQ % 107.74% 16.02% 4.20% -1.60% 4.09% -6.21% -
  Horiz. % 241.27% 116.14% 100.10% 96.06% 97.63% 93.79% 100.00%
PBT 519,007 95,277 41,829 32,443 16,198 49,416 54,317 350.91%
  QoQ % 444.73% 127.78% 28.93% 100.29% -67.22% -9.02% -
  Horiz. % 955.51% 175.41% 77.01% 59.73% 29.82% 90.98% 100.00%
Tax -110,737 -22,928 -11,807 -7,483 -2,194 -14,453 -15,596 269.86%
  QoQ % -382.98% -94.19% -57.78% -241.07% 84.82% 7.33% -
  Horiz. % 710.03% 147.01% 75.71% 47.98% 14.07% 92.67% 100.00%
NP 408,270 72,349 30,022 24,960 14,004 34,963 38,721 381.53%
  QoQ % 464.31% 140.99% 20.28% 78.23% -59.95% -9.71% -
  Horiz. % 1,054.39% 186.85% 77.53% 64.46% 36.17% 90.29% 100.00%
NP to SH 399,618 71,056 30,165 24,747 15,059 34,617 38,136 379.54%
  QoQ % 462.40% 135.56% 21.89% 64.33% -56.50% -9.23% -
  Horiz. % 1,047.88% 186.32% 79.10% 64.89% 39.49% 90.77% 100.00%
Tax Rate 21.34 % 24.06 % 28.23 % 23.07 % 13.54 % 29.25 % 28.71 % -17.96%
  QoQ % -11.31% -14.77% 22.37% 70.38% -53.71% 1.88% -
  Horiz. % 74.33% 83.80% 98.33% 80.36% 47.16% 101.88% 100.00%
Total Cost 520,854 374,898 355,475 344,981 361,960 326,236 346,380 31.29%
  QoQ % 38.93% 5.46% 3.04% -4.69% 10.95% -5.82% -
  Horiz. % 150.37% 108.23% 102.63% 99.60% 104.50% 94.18% 100.00%
Net Worth 1,542,053 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 1,049,046 29.31%
  QoQ % 27.96% 7.32% -2.89% 6.29% 2.42% 1.25% -
  Horiz. % 147.00% 114.87% 107.03% 110.22% 103.70% 101.25% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - 9,834 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 25.79 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,542,053 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 1,049,046 29.31%
  QoQ % 27.96% 7.32% -2.89% 6.29% 2.42% 1.25% -
  Horiz. % 147.00% 114.87% 107.03% 110.22% 103.70% 101.25% 100.00%
NOSH 1,306,825 1,309,870 1,305,630 1,360,328 1,310,710 1,311,308 655,654 58.44%
  QoQ % -0.23% 0.32% -4.02% 3.79% -0.05% 100.00% -
  Horiz. % 199.32% 199.78% 199.13% 207.48% 199.91% 200.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 43.94 % 16.18 % 7.79 % 6.75 % 3.72 % 9.68 % 10.05 % 167.62%
  QoQ % 171.57% 107.70% 15.41% 81.45% -61.57% -3.68% -
  Horiz. % 437.21% 161.00% 77.51% 67.16% 37.01% 96.32% 100.00%
ROE 25.91 % 5.90 % 2.69 % 2.14 % 1.38 % 3.26 % 3.64 % 270.48%
  QoQ % 339.15% 119.33% 25.70% 55.07% -57.67% -10.44% -
  Horiz. % 711.81% 162.09% 73.90% 58.79% 37.91% 89.56% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 71.10 34.14 29.53 27.19 28.68 27.54 58.74 13.59%
  QoQ % 108.26% 15.61% 8.61% -5.20% 4.14% -53.12% -
  Horiz. % 121.04% 58.12% 50.27% 46.29% 48.83% 46.88% 100.00%
EPS 30.58 5.42 2.31 1.89 1.15 2.64 5.82 202.54%
  QoQ % 464.21% 134.63% 22.22% 64.35% -56.44% -54.64% -
  Horiz. % 525.43% 93.13% 39.69% 32.47% 19.76% 45.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1800 0.9200 0.8600 0.8500 0.8300 0.8100 1.6000 -18.39%
  QoQ % 28.26% 6.98% 1.18% 2.41% 2.47% -49.38% -
  Horiz. % 73.75% 57.50% 53.75% 53.12% 51.87% 50.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,720,616
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 34.15 16.44 14.17 13.60 13.82 13.28 14.15 80.02%
  QoQ % 107.73% 16.02% 4.19% -1.59% 4.07% -6.15% -
  Horiz. % 241.34% 116.18% 100.14% 96.11% 97.67% 93.85% 100.00%
EPS 14.69 2.61 1.11 0.91 0.55 1.27 1.40 379.97%
  QoQ % 462.84% 135.14% 21.98% 65.45% -56.69% -9.29% -
  Horiz. % 1,049.29% 186.43% 79.29% 65.00% 39.29% 90.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.36 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5668 0.4429 0.4127 0.4250 0.3999 0.3904 0.3856 29.31%
  QoQ % 27.97% 7.32% -2.89% 6.28% 2.43% 1.24% -
  Horiz. % 146.99% 114.86% 107.03% 110.22% 103.71% 101.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 8.0000 1.6900 1.3900 1.6000 1.6700 1.4700 3.4800 -
P/RPS 11.25 4.95 4.71 5.88 5.82 5.34 5.92 53.48%
  QoQ % 127.27% 5.10% -19.90% 1.03% 8.99% -9.80% -
  Horiz. % 190.03% 83.61% 79.56% 99.32% 98.31% 90.20% 100.00%
P/EPS 26.16 31.15 60.16 87.95 145.35 55.68 59.83 -42.42%
  QoQ % -16.02% -48.22% -31.60% -39.49% 161.05% -6.94% -
  Horiz. % 43.72% 52.06% 100.55% 147.00% 242.94% 93.06% 100.00%
EY 3.82 3.21 1.66 1.14 0.69 1.80 1.67 73.69%
  QoQ % 19.00% 93.37% 45.61% 65.22% -61.67% 7.78% -
  Horiz. % 228.74% 192.22% 99.40% 68.26% 41.32% 107.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 6.78 1.84 1.62 1.88 2.01 1.81 2.18 113.21%
  QoQ % 268.48% 13.58% -13.83% -6.47% 11.05% -16.97% -
  Horiz. % 311.01% 84.40% 74.31% 86.24% 92.20% 83.03% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 10/08/20 20/05/20 25/02/20 28/11/19 30/08/19 14/05/19 12/02/19 -
Price 21.2000 4.5900 1.6500 1.4200 1.4900 1.4800 1.6000 -
P/RPS 29.82 13.44 5.59 5.22 5.19 5.37 2.72 394.23%
  QoQ % 121.88% 140.43% 7.09% 0.58% -3.35% 97.43% -
  Horiz. % 1,096.32% 494.12% 205.51% 191.91% 190.81% 197.43% 100.00%
P/EPS 69.33 84.61 71.42 78.06 129.69 56.06 27.51 85.30%
  QoQ % -18.06% 18.47% -8.51% -39.81% 131.34% 103.78% -
  Horiz. % 252.02% 307.56% 259.61% 283.75% 471.43% 203.78% 100.00%
EY 1.44 1.18 1.40 1.28 0.77 1.78 3.64 -46.14%
  QoQ % 22.03% -15.71% 9.38% 66.23% -56.74% -51.10% -
  Horiz. % 39.56% 32.42% 38.46% 35.16% 21.15% 48.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 17.97 4.99 1.92 1.67 1.80 1.83 1.00 587.27%
  QoQ % 260.12% 159.90% 14.97% -7.22% -1.64% 83.00% -
  Horiz. % 1,797.00% 499.00% 192.00% 167.00% 180.00% 183.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

455  317  624  1068 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.16+0.15 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 TNLOGIS 0.855+0.09 
 KANGER 0.19+0.005 
 SOLUTN 1.29+0.02 
 TDM 0.29+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS