[SUPERMX] QoQ Annualized Quarter Result on 30-Jun-2019 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -14.61%
YoY- 15.64%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,603,580 1,510,876 1,479,764 1,489,316 1,484,469 1,504,306 1,468,208 6.05%
PBT 226,065 148,544 129,772 172,607 208,545 213,986 210,704 4.79%
Tax -56,290 -38,580 -29,932 -48,950 -62,341 -64,606 -66,828 -10.80%
NP 169,774 109,964 99,840 123,657 146,204 149,380 143,876 11.65%
-
NP to SH 167,957 109,824 98,988 123,754 144,926 148,156 143,768 10.91%
-
Tax Rate 24.90% 25.97% 23.07% 28.36% 29.89% 30.19% 31.72% -
Total Cost 1,433,805 1,400,912 1,379,924 1,365,659 1,338,265 1,354,926 1,324,332 5.43%
-
Net Worth 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 1,049,046 1,022,820 11.54%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - 19,660 26,226 19,669 - -
Div Payout % - - - 15.89% 18.10% 13.28% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 1,049,046 1,022,820 11.54%
NOSH 1,360,308 1,360,308 1,360,308 1,360,308 1,360,308 680,154 680,154 58.67%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 10.59% 7.28% 6.75% 8.30% 9.85% 9.93% 9.80% -
ROE 13.94% 9.78% 8.56% 11.38% 13.64% 14.12% 14.06% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 122.42 115.72 108.78 113.63 113.21 229.44 223.93 -33.11%
EPS 12.83 8.42 7.56 9.44 11.05 22.60 21.92 -30.00%
DPS 0.00 0.00 0.00 1.50 2.00 3.00 0.00 -
NAPS 0.92 0.86 0.85 0.83 0.81 1.60 1.56 -29.65%
Adjusted Per Share Value based on latest NOSH - 1,360,308
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 58.94 55.53 54.39 54.74 54.56 55.29 53.97 6.04%
EPS 6.17 4.04 3.64 4.55 5.33 5.45 5.28 10.93%
DPS 0.00 0.00 0.00 0.72 0.96 0.72 0.00 -
NAPS 0.4429 0.4127 0.425 0.3999 0.3904 0.3856 0.376 11.52%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.69 1.39 1.60 1.67 1.47 3.48 3.24 -
P/RPS 1.38 1.20 1.47 1.47 1.30 1.52 1.45 -3.24%
P/EPS 13.18 16.52 21.99 17.69 13.30 15.40 14.78 -7.34%
EY 7.59 6.05 4.55 5.65 7.52 6.49 6.77 7.91%
DY 0.00 0.00 0.00 0.90 1.36 0.86 0.00 -
P/NAPS 1.84 1.62 1.88 2.01 1.81 2.18 2.08 -7.84%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 20/05/20 25/02/20 28/11/19 30/08/19 14/05/19 12/02/19 01/11/18 -
Price 4.59 1.65 1.42 1.49 1.48 1.60 3.24 -
P/RPS 3.75 1.43 1.31 1.31 1.31 0.70 1.45 88.30%
P/EPS 35.80 19.62 19.51 15.78 13.39 7.08 14.78 80.26%
EY 2.79 5.10 5.12 6.34 7.47 14.12 6.77 -44.59%
DY 0.00 0.00 0.00 1.01 1.35 1.87 0.00 -
P/NAPS 4.99 1.92 1.67 1.80 1.83 1.00 2.08 79.11%

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