Important time-tested proven market rules or tips
Projected PAT in Q1 2021 result of Supermx
OTB
Publish date: Wed, 12 Aug 2020, 11:59 PM
Dear valued readers,
| Q4 2020 result of Supermx | ||||||
| Revenue = 929 million, Monthly Revenue | 310 | |||||
| PBT = 519 million, Monthly PBT | 173 | |||||
| Monthly Manufacturing cost | 137 | |||||
| From analyst briefing slides dated 11/8/2020 | ||||||
| Assume monthly manufacturing cost increases 15% | 158 | |||||
| Assume additional 3.3 billion capacity increase (15%). | 356 | |||||
| July month price increases 15% | ||||||
| Revenue = 356*1.15 | 409 | |||||
| PBT = 356*1.15-158 | 204 | |||||
| August month price increases 30% | ||||||
| Revenue = 409*1.30 | 532 | |||||
| PBT = 409*1.30-158 | 374 | |||||
| September month price increases 30% | ||||||
| Revenue = 532*1.30 | 692 | |||||
| PBT = 532*1.3-158 | 534 | |||||
| Total PBT (Q1 2021) | 1112 | |||||
| Less 25% tax | 278 | |||||
| PAT | 834 | |||||
| PAT 120 million carried forward from Q4 2020 | 120 | |||||
| Total PAT | 954 | |||||
| PAT = 400 million, share price = 21.20 | ||||||
| PAT = 954, The target price | 50.56 | |||||
My strategy
- I wish to share this article with all readers in I3. Please advise me if you spot any mistake on my part.
- During the analyst briefing after the Q4 2020 result is out, all analysts are informed that 150 million PBT or 120 million PAT was not captured in time for the Q4 2020 result. This amount is carried forward to Q1 2021.
- In the month of July 2020, the selling price of the glove increased by 15%.
- In August and September 2020, the selling price of gloves increased by 30%.
- I believe Q1 2021 result will be better than Q4 2020.
- The most important criteria for the share price of stock to go up north is the growth of PAT or EPS. There is a strong growth in PAT in Q1 2021 result.
- According to my calculation, PAT in Q1 2021 result is 954 million. The target price is 50.56.
- The share price of Supermx closed at 18.88 today, the target price is 50.56. The potential gain is 168%.
- I believe the Q1 2021 result will be released in October 2020.
- There is a bonus issue of 1 to 1. The ex date is 7 September 2020. Buy and hold to take up this bonus issue.
- You will get 1,000 of treasury shares for 45,000 shares held as dividend payment after bonus issue ex date.
- I recommend holding on to the share until Q1 2021 result is out. You will get your bonus issue and you will be able to sell at a higher price since Q1 2021 is supposed to be very good.
- The share price of Supermx will explode when Q1 2021 result is released in October 2020 like the share price of Carepls.
- I have checked many times, I believe there is no error at all. Please wait for the Q1 2021 result to be released and let us verify what is the true PAT.
- Dumb ... dumb hold this stock will be a better strategy not to miss out in this super bull run.
- Based on my study, the best month to buy stocks in KLSE is July/August month, usually the share price will go up until December month provided the trend of these stocks is up trending.
- You need to buy and hold Supermx for 5 months in order to win big.
- My strategy to buy and hold Supermx until Christmas 2020.
- I strongly believe Supermx will be incorporated into FBMKLCI index link stocks at the end of 2020. Many fund managers will buy Supermx into their portfolios.
- I believe the share price of Supermx will outperform at the end of 2020 once Supermx is inside the FBMKLCI index link stocks.
The final decision to buy is always yours.
Thank you.
Ooi
寧可天下人負我, 休教我負天下人
Disclaimer :
Please be informed that the aforesaid stocks are solely for the purpose of education only ; it is neither a trading advice nor an invitation to trade. For trading advice, please speak to your remisier or dealer representative.
The final decision to buy is always yours.
Related Stocks
| Chart | Stock Name | Last | Change | Volume |
|---|
More articles on Important time-tested proven market rules or tips
Jaks - Annual net profit of Hai Duong power plant in 2021 is RM 248 million
Created by OTB | Mar 04, 2020
Discussions
19 people like this. Showing 47 of 47 comments
1) Revenue of 929mil cant just divided by 3, the ASP would have increased 15% every month for Q4'20. Based on that factor, revenue for Jun was 350mil, July is +15% from this amount.
2) You added additional cost for 3.3bil capacity, actually 2.2bil already included in Q4'20 cost. Additional cost for Q1'21 is only for 1.1bil capacity and this should be for Aug and Sep only. Additional capacity also came with additional revenue, this wasn't shown in your revenue number for Aug and Sep. :)
3) Effective tax rate is normally lower than the 24% statutory rate.. can use 22%.
4) Not sure how you get the 30% ASP increase for Aug and Sep but if I use 15% for the Jul, Aug and Sep, and with the changes above, i get approximately 1bil PAT as well.
5) Target price: PAT 1bil *2 + 1bil *0.8 * 2 =3.6bil (assume same ASP in Q2, ASP drop 20% in Q3/4). Take PE20 for 2021: 3.6bil/1.3bil shares*20= RM55
2020-08-13 01:11
Vaccine coming soon...still doing the unnecessary calculation. Just make sure you don't earn less or loss money.
2020-08-13 01:30
Posted by chopstick > Aug 13, 2020 6:41 AM | Report Abuse
comong la, russian vaccines hoax or no hoax , it doesn't matter , it enough to shake me off, next will be US and China with much trusted announcement , another panic selling, please face the facts, consoling oneself in this forum is just like hippo.
2020-08-13 06:51
Dear Picanto,
Additional capacity also came with additional revenue, this wasn't shown in your revenue number for Aug and Sep.
Ans : The revenue was increased by 15%. Instead of 310, I used 356.
Assume 954 million in all quarters, PAT for Q1 2020 = 954+834*3 = 3.456 billion
EPS = 3456/1360 = 2.54
Per = 20, the target price = 50.82.
Thank you.
2020-08-13 06:53
all fund managers ah pek ah soh etc sitting on few hundred percent paper gain...now knowing more vaccine will be out soon by hook or by crook...
what to do next? wait for few hundred percent gain more?
2020-08-13 06:54
anyway thanks to yr great buy call at 3.70+ in may....more than 500% return in 3 months time...
apa mahu lagi
2020-08-13 06:57
do u think trump will approve their vaccine b4 election in Nov?
i can bet chicken rice with you
2020-08-13 07:00
Posted by OTB > Aug 13, 2020 6:46 AM | Report Abuse
Let us go back to history on glove rallies during the H1N1 pandemic.
When we look back at H1N1 pandemic history, the glove rally was over when WHO said the H1N1 pandemic was over/under control. This was after 18 months H1N1 pandemic was discovered.
---------------------------------------
FDA approved 4 vaccine since 15 September 2009,
Topglov and Supermx still sustain profit growth till mid of 2010.
The share price of Topglov was peak in July 2010.
The share price of Supermx was peak in April 2010u
u should compare the price increase during that time n this round....did their price increase more than 10 times in few months time like this round?
2020-08-13 07:05
tp 50...plus kyy's tp 100+ for TG
RUN FOREST RUN.....
https://www.youtube.com/watch?v=x2-MCPa_3rU
2020-08-13 07:14
OTB sifu hope to c more of your post. Investor really need them. Thanks a lot !!!
2020-08-13 07:49
Dear OTB, if follow historically, the target achievable. How about any unforeseen circumstances like windfall tax?
2020-08-13 08:31
Many oredi made few hundred percent gain fm glove play..
If 30% of the profit go to oil n gas also can be very huge
2020-08-13 08:43
Posted by CharlesT > Aug 13, 2020 8:35 AM | Report Abuse
sifu otb started to buy oil n gas ah
waiting for yr new ms universe soon
--------------------
Dear CharlesT,
Wait for buy signal to appear.
Thank you.
2020-08-13 08:43
Out of Top 4, only Supermax and TG are still undervalued, esp Supermax OBM model.
Harta and Kossan are overvalued. If there is bubble, it is always Harta and Kossan and most of second liners like Comfort, HLT etc
I agreed with below views by freetospeak and Probability
Good point CiA Agent @probability...
probability EPS of Super is 5 x times higher than HARTA for the same quarter ending June 20'
Supermax has double the layer of margin with OBM
The margin edge that Harta had with AMG, Super has it twice the strength with OBM
Harta is dependent on U.S for 40% of its revenue.
Supermax has established its network worldwide, Canada, Japan, Brazil and growing....
Even if you use Harta's pre-covid price of 5.5, Supermax share price should be worth 27 plus now...
Cant Supermax earn 6 x Harta's pre-covid eps of 3 cents per qtr with its increasing capacity going forward when the pandemic is over?
Thats just 16 cents per qtr to justify RM 27 with Harta's pre-covid PE
12/08/2020 9:01 PM
Stock: [SUPERMX]: SUPERMAX CORP BHD
Aug 12, 2020 9:17 PM | Report Abuse
I do not know when the pandemic will end. But i know the profit for gloves company will not drop due to pandemic over.it will be sustained by growing capacity and a higher post covid price than precovid.those who imagine the asp will drop bak to precovid level doesnt know how the glove market pricing works. Jus giv a easy example.if super hav 50 billion caps by 2022, it only need 10 sen margin per gloves it can get 800 to 1 billion profit each qtr . 10 sen profit is only usd 50/k.
Do u think supermax cannot sell more than usd50 post covid? B4 covid distributor in us is selling above this price for your info. So thats the reason super is building 5 plant at once. If u hav eliminated all agent n middleman. Super is already the king of obmX.
2020-08-13 11:08
Super just included in MSCI Msia and will be included in KLCI soon. More and more funds will be buying and valuation and business will never be the same...
https://app2.msci.com/eqb/gimi/stdindex/MSCI_Aug20_STPublicList.pdf
2020-08-13 11:09
Dear Mr. Ooi, you did not add the SPOT order. The 10% of the initial line productions and also the additional capacity will goes to the SPOT order. Thanks.
2020-08-13 11:32
Sifu OTB, thank you very much for sharing your calculations and ideas. I will listen to your advice.
2020-08-13 13:13
Thanks Sifu OTB. Can you please advise to hold Supermax until end of this year or April to July 2021?
2020-08-13 15:09
why some people are very jealous when other are making money ? in fact you can go other place and make your money instead of polluting other people hard work..Because of this kind of selfish attitude he has miss out so many time of wealth making opportunity..sad on you..
2020-08-13 16:19
@ OTB
How do you know August & September ASP increase by 30% respectively?
2020-08-13 17:06
Great work! May I raise a few points
1. Interest income - RM1.2b of cash is not without its benefits. In q4's income statement, interest exp = RM17m. We can safely assume RM15m savings here......?
2. Depreciation of new assets might incur higher depreciation. Q4's Fixed asset increase ard RM100m means ard RM3-4m of addt'l depr'n per qtr assuming an avg useful life off 8 yrs. Not sure if this is already included in the 15% cost increase
2020-08-14 06:05
fund managers uncle auntie ah soh ah pek hold tight tight on their few hundred percent papar gain no sweat at all on the coming vaccines die die wanna wait for tp rm30 or rm50 or rm100???
Geng....
2020-08-14 09:57
One russian not so reliable vaccine oredi made glove co mkt cap vaporated by few hundred millions RM.........what will happen if the next vaccine fm US or UK or Germany or China come out later
maybe will limit up leh who knows
2020-08-14 10:07
Maybe aliens will finally come to buy at rm30 or rm50 or rm100 later lah...maybe their planets also kena covid 19 leh
Mayb glove co can sustain their current super asp n high margin for the next 10 years or 20 years or forever leh....
again who knows ...
2020-08-14 10:13
if u still scare dont worry...wait for kyy or citibank to come out with more posts n higher tps.....
2020-08-14 10:15
6 vaccines already in 3rd stage trial. But Supermax earnings will hold its ground. Even if vaccines pass stage 3, implementing the inoculations may not necessarily run in a straight line. There's still uncertain time ahead for vaccines. But an outsized profit awaiting Supermax 1Q21 is more certain.
2020-08-14 10:20
Thank you once again Sifu OTB!
-------------------
My strategy is to buy and hold until the end of 2020.
I believe the earning of Supermx will be peak after Q1 2021.
It is strictly my opinion.
Thank you.
2020-08-14 14:18
Hi OTB, thank you for sharing. Can I check how to get the latest analyst briefing that you have dated 11th Aug? I saw a copy that is dated 9th Aug, and I can not find the 3.3B cap increase you mentioned. On my copy, I see this on slide 16.
PLANT #12
Block A - fully operational
Capacity - 2.2 billion per annum
Block B
Installation of production lines resumed since 4.5.2020
Target to start commissioning for 1
st 4 double former lines by 3Q CY2020
Remaining 4 double formers lines by 4Q CY2020
Capacity – 2.2 billion per annum
Thanks.
2020-08-17 14:29
I wanted to know in the event ASP in FY23 declines, what will be the fair value of Supermax shares be? And what I found is nothing short of shocking. The current selldown of Supermax is absolutely ridiculous. It’s simple NUTS.
I’ve done the FY21, FY22, and FY23 estimate based on conservative assumptions. I still come up with the following EPS (based on current 1.36b share outstanding):
FY21 Rm2.52
FY22 Rm2.47
FY23 Rm1.85
Look. I intentionally left out the Rm120m profit Supermax claimed it did not capture in time for 4Q20. If this was included in FY21, the EPS would have been Rm2.61.
Bear in mind that certain analyst reported that the ASP in Jun 2020 already hit USD120 per thousand. Here I only assume an ASP of USD90 for FY21.
Also the cost reported in 4Q20 was 39% of revenue. Yet in this exercise I assume a higher ratio. This is to account for teething problems with new production lines coming into operations after Dec 2020.
Let’s ignore the sterling results of FY21 that most of us expect. Even if EPS for FY23 declines as projected here to Rm1.85 (with the assumption that ASP will decline to USD48), the Rm16.70 closing price today still jarringly missed price Supermax. It’s NUTS!
Can a fast growing company like Supermax be priced at just PE 6 to 9? Frankly, if the investment banks are not picking up this jarring mispricing, they should just close shop.
[I would love to support the above comments with my Excel Spreadsheet. But I don't seem to be able to post it. Will appreciate if someone can tell me how to do it.]
2020-08-18 03:44
Post a Comment
Featured Posts
MQ Trading Signals
Time
Signal
Duration
Type
2024-05-03 15:10:00
TURTLE SYSTEM 20
5 Mins
SELL
2024-05-03 15:10:00
TURTLE SYSTEM 55
5 Mins
SELL
2024-05-03 15:05:00
TURTLE SYSTEM 20
5 Mins
BUY
2024-05-03 15:05:00
TURTLE SYSTEM 55
5 Mins
BUY
2024-05-03 15:00:00
TURTLE SYSTEM 20
10 Mins
BUY
Apps
Top Articles
1
Nuclearinvestment
2
3
AmInvest Research Reports
STRATEGY - Local Institutional Support Drive Upward Momentum
5
BFM Podcast
6
Good Articles to Share
7
Good Articles to Share
HSBC has no plans to dispose of further businesses, chairman says
8
Good Articles to Share
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
supersaiyan3
Fair enough.
2020-08-13 00:45