[SUPERMX] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -60.26%
YoY- 42.81%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,304,460 975,004 647,935 312,021 1,126,550 813,964 505,738 88.40%
PBT 167,187 143,743 98,289 40,655 110,409 74,366 53,473 114.26%
Tax -56,216 -44,259 -32,896 -12,561 -37,109 -13,143 -11,538 188.23%
NP 110,971 99,484 65,393 28,094 73,300 61,223 41,935 91.65%
-
NP to SH 107,021 97,180 63,804 27,901 70,206 61,860 42,107 86.55%
-
Tax Rate 33.62% 30.79% 33.47% 30.90% 33.61% 17.67% 21.58% -
Total Cost 1,193,489 875,520 582,542 283,927 1,053,250 752,741 463,803 88.10%
-
Net Worth 1,028,064 1,062,814 1,053,093 1,064,264 1,052,063 1,046,594 1,053,886 -1.64%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 52,721 39,607 19,869 - - 16,772 - -
Div Payout % 49.26% 40.76% 31.14% - - 27.11% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,028,064 1,062,814 1,053,093 1,064,264 1,052,063 1,046,594 1,053,886 -1.64%
NOSH 680,154 680,154 680,154 680,154 680,154 680,154 680,154 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.51% 10.20% 10.09% 9.00% 6.51% 7.52% 8.29% -
ROE 10.41% 9.14% 6.06% 2.62% 6.67% 5.91% 4.00% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 197.94 147.70 97.83 46.91 168.12 121.33 75.34 90.73%
EPS 16.24 14.72 9.63 4.19 10.48 9.22 6.27 88.93%
DPS 8.00 6.00 3.00 0.00 0.00 2.50 0.00 -
NAPS 1.56 1.61 1.59 1.60 1.57 1.56 1.57 -0.42%
Adjusted Per Share Value based on latest NOSH - 680,154
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 51.07 38.17 25.36 12.21 44.10 31.86 19.80 88.40%
EPS 4.19 3.80 2.50 1.09 2.75 2.42 1.65 86.44%
DPS 2.06 1.55 0.78 0.00 0.00 0.66 0.00 -
NAPS 0.4025 0.4161 0.4123 0.4166 0.4119 0.4097 0.4126 -1.64%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 4.17 2.53 2.00 1.70 1.99 1.99 2.11 -
P/RPS 2.11 1.71 2.04 3.62 1.18 1.64 2.80 -17.23%
P/EPS 25.68 17.19 20.76 40.53 18.99 21.58 33.64 -16.51%
EY 3.89 5.82 4.82 2.47 5.26 4.63 2.97 19.76%
DY 1.92 2.37 1.50 0.00 0.00 1.26 0.00 -
P/NAPS 2.67 1.57 1.26 1.06 1.27 1.28 1.34 58.54%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 14/02/18 21/11/17 29/08/17 30/05/17 24/02/17 -
Price 3.92 3.23 2.20 1.99 1.81 2.00 2.06 -
P/RPS 1.98 2.19 2.25 4.24 1.08 1.65 2.73 -19.32%
P/EPS 24.14 21.94 22.84 47.44 17.28 21.69 32.84 -18.59%
EY 4.14 4.56 4.38 2.11 5.79 4.61 3.05 22.66%
DY 2.04 1.86 1.36 0.00 0.00 1.25 0.00 -
P/NAPS 2.51 2.01 1.38 1.24 1.15 1.28 1.31 54.44%

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