[SUPERMX] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
14-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -2.18%
YoY- 11.85%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,510,876 1,479,764 1,489,316 1,484,469 1,504,306 1,468,208 1,304,460 10.25%
PBT 148,544 129,772 172,607 208,545 213,986 210,704 167,187 -7.55%
Tax -38,580 -29,932 -48,950 -62,341 -64,606 -66,828 -56,216 -22.14%
NP 109,964 99,840 123,657 146,204 149,380 143,876 110,971 -0.60%
-
NP to SH 109,824 98,988 123,754 144,926 148,156 143,768 107,021 1.73%
-
Tax Rate 25.97% 23.07% 28.36% 29.89% 30.19% 31.72% 33.62% -
Total Cost 1,400,912 1,379,924 1,365,659 1,338,265 1,354,926 1,324,332 1,193,489 11.24%
-
Net Worth 1,122,841 1,156,278 1,087,889 1,062,159 1,049,046 1,022,820 1,028,064 6.03%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 19,660 26,226 19,669 - 52,721 -
Div Payout % - - 15.89% 18.10% 13.28% - 49.26% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,122,841 1,156,278 1,087,889 1,062,159 1,049,046 1,022,820 1,028,064 6.03%
NOSH 1,360,308 1,360,308 1,360,308 1,360,308 680,154 680,154 680,154 58.53%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.28% 6.75% 8.30% 9.85% 9.93% 9.80% 8.51% -
ROE 9.78% 8.56% 11.38% 13.64% 14.12% 14.06% 10.41% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 115.72 108.78 113.63 113.21 229.44 223.93 197.94 -30.01%
EPS 8.42 7.56 9.44 11.05 22.60 21.92 16.24 -35.38%
DPS 0.00 0.00 1.50 2.00 3.00 0.00 8.00 -
NAPS 0.86 0.85 0.83 0.81 1.60 1.56 1.56 -32.69%
Adjusted Per Share Value based on latest NOSH - 1,360,308
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 59.15 57.93 58.30 58.11 58.89 57.48 51.07 10.25%
EPS 4.30 3.88 4.84 5.67 5.80 5.63 4.19 1.73%
DPS 0.00 0.00 0.77 1.03 0.77 0.00 2.06 -
NAPS 0.4396 0.4526 0.4259 0.4158 0.4107 0.4004 0.4025 6.03%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.39 1.60 1.67 1.47 3.48 3.24 4.17 -
P/RPS 1.20 1.47 1.47 1.30 1.52 1.45 2.11 -31.28%
P/EPS 16.52 21.99 17.69 13.30 15.40 14.78 25.68 -25.41%
EY 6.05 4.55 5.65 7.52 6.49 6.77 3.89 34.12%
DY 0.00 0.00 0.90 1.36 0.86 0.00 1.92 -
P/NAPS 1.62 1.88 2.01 1.81 2.18 2.08 2.67 -28.26%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 28/11/19 30/08/19 14/05/19 12/02/19 01/11/18 29/08/18 -
Price 1.65 1.42 1.49 1.48 1.60 3.24 3.92 -
P/RPS 1.43 1.31 1.31 1.31 0.70 1.45 1.98 -19.45%
P/EPS 19.62 19.51 15.78 13.39 7.08 14.78 24.14 -12.87%
EY 5.10 5.12 6.34 7.47 14.12 6.77 4.14 14.87%
DY 0.00 0.00 1.01 1.35 1.87 0.00 2.04 -
P/NAPS 1.92 1.67 1.80 1.83 1.00 2.08 2.51 -16.31%

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