[SUPERMX] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
12-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 3.05%
YoY- 16.1%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,479,764 1,489,316 1,484,469 1,504,306 1,468,208 1,304,460 1,300,005 9.00%
PBT 129,772 172,607 208,545 213,986 210,704 167,187 191,657 -22.87%
Tax -29,932 -48,950 -62,341 -64,606 -66,828 -56,216 -59,012 -36.37%
NP 99,840 123,657 146,204 149,380 143,876 110,971 132,645 -17.24%
-
NP to SH 98,988 123,754 144,926 148,156 143,768 107,021 129,573 -16.41%
-
Tax Rate 23.07% 28.36% 29.89% 30.19% 31.72% 33.62% 30.79% -
Total Cost 1,379,924 1,365,659 1,338,265 1,354,926 1,324,332 1,193,489 1,167,360 11.78%
-
Net Worth 1,156,278 1,087,889 1,062,159 1,049,046 1,022,820 1,028,064 1,062,814 5.77%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 19,660 26,226 19,669 - 52,721 52,810 -
Div Payout % - 15.89% 18.10% 13.28% - 49.26% 40.76% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,156,278 1,087,889 1,062,159 1,049,046 1,022,820 1,028,064 1,062,814 5.77%
NOSH 1,360,308 1,360,308 1,360,308 680,154 680,154 680,154 680,154 58.67%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.75% 8.30% 9.85% 9.93% 9.80% 8.51% 10.20% -
ROE 8.56% 11.38% 13.64% 14.12% 14.06% 10.41% 12.19% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 108.78 113.63 113.21 229.44 223.93 197.94 196.93 -32.65%
EPS 7.56 9.44 11.05 22.60 21.92 16.24 19.63 -47.03%
DPS 0.00 1.50 2.00 3.00 0.00 8.00 8.00 -
NAPS 0.85 0.83 0.81 1.60 1.56 1.56 1.61 -34.65%
Adjusted Per Share Value based on latest NOSH - 680,154
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 57.93 58.30 58.11 58.89 57.48 51.07 50.89 9.01%
EPS 3.88 4.84 5.67 5.80 5.63 4.19 5.07 -16.32%
DPS 0.00 0.77 1.03 0.77 0.00 2.06 2.07 -
NAPS 0.4526 0.4259 0.4158 0.4107 0.4004 0.4025 0.4161 5.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.60 1.67 1.47 3.48 3.24 4.17 2.53 -
P/RPS 1.47 1.47 1.30 1.52 1.45 2.11 1.28 9.65%
P/EPS 21.99 17.69 13.30 15.40 14.78 25.68 12.89 42.72%
EY 4.55 5.65 7.52 6.49 6.77 3.89 7.76 -29.92%
DY 0.00 0.90 1.36 0.86 0.00 1.92 3.16 -
P/NAPS 1.88 2.01 1.81 2.18 2.08 2.67 1.57 12.75%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 30/08/19 14/05/19 12/02/19 01/11/18 29/08/18 28/05/18 -
Price 1.42 1.49 1.48 1.60 3.24 3.92 3.23 -
P/RPS 1.31 1.31 1.31 0.70 1.45 1.98 1.64 -13.89%
P/EPS 19.51 15.78 13.39 7.08 14.78 24.14 16.46 11.98%
EY 5.12 6.34 7.47 14.12 6.77 4.14 6.08 -10.81%
DY 0.00 1.01 1.35 1.87 0.00 2.04 2.48 -
P/NAPS 1.67 1.80 1.83 1.00 2.08 2.51 2.01 -11.61%

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