[SUPERMX] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 10.95%
YoY- -25.87%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 5,410,148 2,131,809 1,603,580 1,510,876 1,479,764 1,489,316 1,484,469 136.26%
PBT 4,196,968 688,556 226,065 148,544 129,772 172,607 208,545 635.83%
Tax -947,028 -152,955 -56,290 -38,580 -29,932 -48,950 -62,341 510.34%
NP 3,249,940 535,601 169,774 109,964 99,840 123,657 146,204 686.12%
-
NP to SH 3,158,064 525,586 167,957 109,824 98,988 123,754 144,926 675.79%
-
Tax Rate 22.56% 22.21% 24.90% 25.97% 23.07% 28.36% 29.89% -
Total Cost 2,160,208 1,596,208 1,433,805 1,400,912 1,379,924 1,365,659 1,338,265 37.48%
-
Net Worth 2,116,844 1,542,053 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 58.16%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - 19,660 26,226 -
Div Payout % - - - - - 15.89% 18.10% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,116,844 1,542,053 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 58.16%
NOSH 2,720,616 1,360,308 1,360,308 1,360,308 1,360,308 1,360,308 1,360,308 58.53%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 60.07% 25.12% 10.59% 7.28% 6.75% 8.30% 9.85% -
ROE 149.19% 34.08% 13.94% 9.78% 8.56% 11.38% 13.64% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 209.57 163.13 122.42 115.72 108.78 113.63 113.21 50.59%
EPS 122.32 40.22 12.83 8.42 7.56 9.44 11.05 394.52%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.00 -
NAPS 0.82 1.18 0.92 0.86 0.85 0.83 0.81 0.81%
Adjusted Per Share Value based on latest NOSH - 1,360,308
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 198.86 78.36 58.94 55.53 54.39 54.74 54.56 136.27%
EPS 116.08 19.32 6.17 4.04 3.64 4.55 5.33 675.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.72 0.96 -
NAPS 0.7781 0.5668 0.4429 0.4127 0.425 0.3999 0.3904 58.17%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 8.42 8.00 1.69 1.39 1.60 1.67 1.47 -
P/RPS 4.02 4.90 1.38 1.20 1.47 1.47 1.30 111.81%
P/EPS 6.88 19.89 13.18 16.52 21.99 17.69 13.30 -35.48%
EY 14.53 5.03 7.59 6.05 4.55 5.65 7.52 54.94%
DY 0.00 0.00 0.00 0.00 0.00 0.90 1.36 -
P/NAPS 10.27 6.78 1.84 1.62 1.88 2.01 1.81 217.11%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/10/20 10/08/20 20/05/20 25/02/20 28/11/19 30/08/19 14/05/19 -
Price 9.78 21.20 4.59 1.65 1.42 1.49 1.48 -
P/RPS 4.67 13.00 3.75 1.43 1.31 1.31 1.31 132.82%
P/EPS 7.99 52.71 35.80 19.62 19.51 15.78 13.39 -29.05%
EY 12.51 1.90 2.79 5.10 5.12 6.34 7.47 40.89%
DY 0.00 0.00 0.00 0.00 0.00 1.01 1.35 -
P/NAPS 11.93 17.97 4.99 1.92 1.67 1.80 1.83 247.78%

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