[SUPERMX] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 1.54%
YoY- 57.1%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,504,306 1,468,208 1,304,460 1,300,005 1,295,870 1,248,084 1,126,550 21.19%
PBT 213,986 210,704 167,187 191,657 196,578 162,620 110,409 55.26%
Tax -64,606 -66,828 -56,216 -59,012 -65,792 -50,244 -37,109 44.57%
NP 149,380 143,876 110,971 132,645 130,786 112,376 73,300 60.53%
-
NP to SH 148,156 143,768 107,021 129,573 127,608 111,604 70,206 64.30%
-
Tax Rate 30.19% 31.72% 33.62% 30.79% 33.47% 30.90% 33.61% -
Total Cost 1,354,926 1,324,332 1,193,489 1,167,360 1,165,084 1,135,708 1,053,250 18.22%
-
Net Worth 1,049,046 1,022,820 1,028,064 1,062,814 1,053,093 1,064,264 1,052,063 -0.19%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 19,669 - 52,721 52,810 39,739 - - -
Div Payout % 13.28% - 49.26% 40.76% 31.14% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,049,046 1,022,820 1,028,064 1,062,814 1,053,093 1,064,264 1,052,063 -0.19%
NOSH 680,154 680,154 680,154 680,154 680,154 680,154 680,154 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.93% 9.80% 8.51% 10.20% 10.09% 9.00% 6.51% -
ROE 14.12% 14.06% 10.41% 12.19% 12.12% 10.49% 6.67% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 229.44 223.93 197.94 196.93 195.66 187.64 168.12 22.96%
EPS 22.60 21.92 16.24 19.63 19.26 16.76 10.48 66.68%
DPS 3.00 0.00 8.00 8.00 6.00 0.00 0.00 -
NAPS 1.60 1.56 1.56 1.61 1.59 1.60 1.57 1.26%
Adjusted Per Share Value based on latest NOSH - 680,154
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 55.29 53.97 47.95 47.78 47.63 45.88 41.41 21.18%
EPS 5.45 5.28 3.93 4.76 4.69 4.10 2.58 64.40%
DPS 0.72 0.00 1.94 1.94 1.46 0.00 0.00 -
NAPS 0.3856 0.376 0.3779 0.3907 0.3871 0.3912 0.3867 -0.18%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.48 3.24 4.17 2.53 2.00 1.70 1.99 -
P/RPS 1.52 1.45 2.11 1.28 1.02 0.91 1.18 18.33%
P/EPS 15.40 14.78 25.68 12.89 10.38 10.13 18.99 -13.00%
EY 6.49 6.77 3.89 7.76 9.63 9.87 5.26 14.99%
DY 0.86 0.00 1.92 3.16 3.00 0.00 0.00 -
P/NAPS 2.18 2.08 2.67 1.57 1.26 1.06 1.27 43.22%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 12/02/19 01/11/18 29/08/18 28/05/18 14/02/18 21/11/17 29/08/17 -
Price 1.60 3.24 3.92 3.23 2.20 1.99 1.81 -
P/RPS 0.70 1.45 1.98 1.64 1.12 1.06 1.08 -25.04%
P/EPS 7.08 14.78 24.14 16.46 11.42 11.86 17.28 -44.74%
EY 14.12 6.77 4.14 6.08 8.76 8.43 5.79 80.88%
DY 1.87 0.00 2.04 2.48 2.73 0.00 0.00 -
P/NAPS 1.00 2.08 2.51 2.01 1.38 1.24 1.15 -8.87%

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