[SUPERMX] QoQ Annualized 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- -17.41%
YoY- 52.44%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,484,469 1,504,306 1,468,208 1,304,460 1,300,005 1,295,870 1,248,084 12.27%
PBT 208,545 213,986 210,704 167,187 191,657 196,578 162,620 18.05%
Tax -62,341 -64,606 -66,828 -56,216 -59,012 -65,792 -50,244 15.48%
NP 146,204 149,380 143,876 110,971 132,645 130,786 112,376 19.19%
-
NP to SH 144,926 148,156 143,768 107,021 129,573 127,608 111,604 19.04%
-
Tax Rate 29.89% 30.19% 31.72% 33.62% 30.79% 33.47% 30.90% -
Total Cost 1,338,265 1,354,926 1,324,332 1,193,489 1,167,360 1,165,084 1,135,708 11.57%
-
Net Worth 1,062,159 1,049,046 1,022,820 1,028,064 1,062,814 1,053,093 1,064,264 -0.13%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 26,226 19,669 - 52,721 52,810 39,739 - -
Div Payout % 18.10% 13.28% - 49.26% 40.76% 31.14% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,062,159 1,049,046 1,022,820 1,028,064 1,062,814 1,053,093 1,064,264 -0.13%
NOSH 1,360,308 680,154 680,154 680,154 680,154 680,154 680,154 58.80%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 9.85% 9.93% 9.80% 8.51% 10.20% 10.09% 9.00% -
ROE 13.64% 14.12% 14.06% 10.41% 12.19% 12.12% 10.49% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 113.21 229.44 223.93 197.94 196.93 195.66 187.64 -28.62%
EPS 11.05 22.60 21.92 16.24 19.63 19.26 16.76 -24.26%
DPS 2.00 3.00 0.00 8.00 8.00 6.00 0.00 -
NAPS 0.81 1.60 1.56 1.56 1.61 1.59 1.60 -36.50%
Adjusted Per Share Value based on latest NOSH - 680,154
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 54.56 55.29 53.97 47.95 47.78 47.63 45.88 12.25%
EPS 5.33 5.45 5.28 3.93 4.76 4.69 4.10 19.13%
DPS 0.96 0.72 0.00 1.94 1.94 1.46 0.00 -
NAPS 0.3904 0.3856 0.376 0.3779 0.3907 0.3871 0.3912 -0.13%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.47 3.48 3.24 4.17 2.53 2.00 1.70 -
P/RPS 1.30 1.52 1.45 2.11 1.28 1.02 0.91 26.87%
P/EPS 13.30 15.40 14.78 25.68 12.89 10.38 10.13 19.92%
EY 7.52 6.49 6.77 3.89 7.76 9.63 9.87 -16.59%
DY 1.36 0.86 0.00 1.92 3.16 3.00 0.00 -
P/NAPS 1.81 2.18 2.08 2.67 1.57 1.26 1.06 42.90%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 14/05/19 12/02/19 01/11/18 29/08/18 28/05/18 14/02/18 21/11/17 -
Price 1.48 1.60 3.24 3.92 3.23 2.20 1.99 -
P/RPS 1.31 0.70 1.45 1.98 1.64 1.12 1.06 15.17%
P/EPS 13.39 7.08 14.78 24.14 16.46 11.42 11.86 8.43%
EY 7.47 14.12 6.77 4.14 6.08 8.76 8.43 -7.75%
DY 1.35 1.87 0.00 2.04 2.48 2.73 0.00 -
P/NAPS 1.83 1.00 2.08 2.51 2.01 1.38 1.24 29.65%

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