[SUPERMX] QoQ Cumulative Quarter Result on 30-Jun-2019 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 13.85%
YoY- 15.64%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,202,685 755,438 369,941 1,489,316 1,113,352 752,153 367,052 120.44%
PBT 169,549 74,272 32,443 172,607 156,409 106,993 52,676 117.84%
Tax -42,218 -19,290 -7,483 -48,950 -46,756 -32,303 -16,707 85.41%
NP 127,331 54,982 24,960 123,657 109,653 74,690 35,969 132.09%
-
NP to SH 125,968 54,912 24,747 123,754 108,695 74,078 35,942 130.55%
-
Tax Rate 24.90% 25.97% 23.07% 28.36% 29.89% 30.19% 31.72% -
Total Cost 1,075,354 700,456 344,981 1,365,659 1,003,699 677,463 331,083 119.16%
-
Net Worth 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 1,049,046 1,022,820 11.54%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - 19,660 19,669 9,834 - -
Div Payout % - - - 15.89% 18.10% 13.28% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 1,049,046 1,022,820 11.54%
NOSH 1,360,308 1,360,308 1,360,308 1,360,308 1,360,308 680,154 680,154 58.67%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 10.59% 7.28% 6.75% 8.30% 9.85% 9.93% 9.80% -
ROE 10.45% 4.89% 2.14% 11.38% 10.23% 7.06% 3.51% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 91.82 57.86 27.19 113.63 84.90 114.72 55.98 39.03%
EPS 9.62 4.21 1.89 9.44 8.29 11.30 5.48 45.47%
DPS 0.00 0.00 0.00 1.50 1.50 1.50 0.00 -
NAPS 0.92 0.86 0.85 0.83 0.81 1.60 1.56 -29.65%
Adjusted Per Share Value based on latest NOSH - 1,360,308
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 47.08 29.57 14.48 58.30 43.58 29.44 14.37 120.43%
EPS 4.93 2.15 0.97 4.84 4.26 2.90 1.41 130.19%
DPS 0.00 0.00 0.00 0.77 0.77 0.39 0.00 -
NAPS 0.4718 0.4396 0.4526 0.4259 0.4158 0.4107 0.4004 11.54%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.69 1.39 1.60 1.67 1.47 3.48 3.24 -
P/RPS 1.84 2.40 5.88 1.47 1.73 3.03 5.79 -53.39%
P/EPS 17.57 33.05 87.95 17.69 17.73 30.80 59.10 -55.42%
EY 5.69 3.03 1.14 5.65 5.64 3.25 1.69 124.47%
DY 0.00 0.00 0.00 0.90 1.02 0.43 0.00 -
P/NAPS 1.84 1.62 1.88 2.01 1.81 2.18 2.08 -7.84%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 20/05/20 25/02/20 28/11/19 30/08/19 14/05/19 12/02/19 01/11/18 -
Price 4.59 1.65 1.42 1.49 1.48 1.60 3.24 -
P/RPS 5.00 2.85 5.22 1.31 1.74 1.39 5.79 -9.30%
P/EPS 47.73 39.23 78.06 15.78 17.85 14.16 59.10 -13.26%
EY 2.10 2.55 1.28 6.34 5.60 7.06 1.69 15.56%
DY 0.00 0.00 0.00 1.01 1.01 0.94 0.00 -
P/NAPS 4.99 1.92 1.67 1.80 1.83 1.00 2.08 79.11%

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