[SUPERMX] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 58.97%
YoY- 42.81%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,304,460 1,300,005 1,295,870 1,248,084 1,126,550 1,085,285 1,011,476 18.53%
PBT 167,187 191,657 196,578 162,620 110,409 99,154 106,946 34.80%
Tax -56,216 -59,012 -65,792 -50,244 -37,109 -17,524 -23,076 81.34%
NP 110,971 132,645 130,786 112,376 73,300 81,630 83,870 20.58%
-
NP to SH 107,021 129,573 127,608 111,604 70,206 82,480 84,214 17.37%
-
Tax Rate 33.62% 30.79% 33.47% 30.90% 33.61% 17.67% 21.58% -
Total Cost 1,193,489 1,167,360 1,165,084 1,135,708 1,053,250 1,003,654 927,606 18.35%
-
Net Worth 1,028,064 1,062,814 1,053,093 1,064,264 1,052,063 1,046,594 1,053,886 -1.64%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 52,721 52,810 39,739 - - 22,363 - -
Div Payout % 49.26% 40.76% 31.14% - - 27.11% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,028,064 1,062,814 1,053,093 1,064,264 1,052,063 1,046,594 1,053,886 -1.64%
NOSH 680,154 680,154 680,154 680,154 680,154 680,154 680,154 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.51% 10.20% 10.09% 9.00% 6.51% 7.52% 8.29% -
ROE 10.41% 12.19% 12.12% 10.49% 6.67% 7.88% 7.99% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 197.94 196.93 195.66 187.64 168.12 161.77 150.68 20.00%
EPS 16.24 19.63 19.26 16.76 10.48 12.29 12.54 18.86%
DPS 8.00 8.00 6.00 0.00 0.00 3.33 0.00 -
NAPS 1.56 1.61 1.59 1.60 1.57 1.56 1.57 -0.42%
Adjusted Per Share Value based on latest NOSH - 680,154
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 51.07 50.89 50.73 48.86 44.10 42.49 39.60 18.53%
EPS 4.19 5.07 5.00 4.37 2.75 3.23 3.30 17.30%
DPS 2.06 2.07 1.56 0.00 0.00 0.88 0.00 -
NAPS 0.4025 0.4161 0.4123 0.4166 0.4119 0.4097 0.4126 -1.64%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 4.17 2.53 2.00 1.70 1.99 1.99 2.11 -
P/RPS 2.11 1.28 1.02 0.91 1.18 1.23 1.40 31.55%
P/EPS 25.68 12.89 10.38 10.13 18.99 16.19 16.82 32.69%
EY 3.89 7.76 9.63 9.87 5.26 6.18 5.95 -24.73%
DY 1.92 3.16 3.00 0.00 0.00 1.68 0.00 -
P/NAPS 2.67 1.57 1.26 1.06 1.27 1.28 1.34 58.54%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 14/02/18 21/11/17 29/08/17 30/05/17 24/02/17 -
Price 3.92 3.23 2.20 1.99 1.81 2.00 2.06 -
P/RPS 1.98 1.64 1.12 1.06 1.08 1.24 1.37 27.91%
P/EPS 24.14 16.46 11.42 11.86 17.28 16.27 16.42 29.38%
EY 4.14 6.08 8.76 8.43 5.79 6.15 6.09 -22.74%
DY 2.04 2.48 2.73 0.00 0.00 1.67 0.00 -
P/NAPS 2.51 2.01 1.38 1.24 1.15 1.28 1.31 54.44%

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