[SUPERMX] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
01-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -66.42%
YoY- 28.82%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,489,316 1,113,352 752,153 367,052 1,304,460 975,004 647,935 74.43%
PBT 172,607 156,409 106,993 52,676 167,187 143,743 98,289 45.70%
Tax -48,950 -46,756 -32,303 -16,707 -56,216 -44,259 -32,896 30.43%
NP 123,657 109,653 74,690 35,969 110,971 99,484 65,393 53.09%
-
NP to SH 123,754 108,695 74,078 35,942 107,021 97,180 63,804 55.71%
-
Tax Rate 28.36% 29.89% 30.19% 31.72% 33.62% 30.79% 33.47% -
Total Cost 1,365,659 1,003,699 677,463 331,083 1,193,489 875,520 582,542 76.74%
-
Net Worth 1,087,889 1,062,159 1,049,046 1,022,820 1,028,064 1,062,814 1,053,093 2.19%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 19,660 19,669 9,834 - 52,721 39,607 19,869 -0.70%
Div Payout % 15.89% 18.10% 13.28% - 49.26% 40.76% 31.14% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,087,889 1,062,159 1,049,046 1,022,820 1,028,064 1,062,814 1,053,093 2.19%
NOSH 1,360,308 1,360,308 680,154 680,154 680,154 680,154 680,154 58.94%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.30% 9.85% 9.93% 9.80% 8.51% 10.20% 10.09% -
ROE 11.38% 10.23% 7.06% 3.51% 10.41% 9.14% 6.06% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 113.63 84.90 114.72 55.98 197.94 147.70 97.83 10.52%
EPS 9.44 8.29 11.30 5.48 16.24 14.72 9.63 -1.32%
DPS 1.50 1.50 1.50 0.00 8.00 6.00 3.00 -37.08%
NAPS 0.83 0.81 1.60 1.56 1.56 1.61 1.59 -35.24%
Adjusted Per Share Value based on latest NOSH - 680,154
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 54.74 40.92 27.65 13.49 47.95 35.84 23.82 74.40%
EPS 4.55 4.00 2.72 1.32 3.93 3.57 2.35 55.53%
DPS 0.72 0.72 0.36 0.00 1.94 1.46 0.73 -0.91%
NAPS 0.3999 0.3904 0.3856 0.376 0.3779 0.3907 0.3871 2.19%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.67 1.47 3.48 3.24 4.17 2.53 2.00 -
P/RPS 1.47 1.73 3.03 5.79 2.11 1.71 2.04 -19.67%
P/EPS 17.69 17.73 30.80 59.10 25.68 17.19 20.76 -10.14%
EY 5.65 5.64 3.25 1.69 3.89 5.82 4.82 11.20%
DY 0.90 1.02 0.43 0.00 1.92 2.37 1.50 -28.92%
P/NAPS 2.01 1.81 2.18 2.08 2.67 1.57 1.26 36.64%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 14/05/19 12/02/19 01/11/18 29/08/18 28/05/18 14/02/18 -
Price 1.49 1.48 1.60 3.24 3.92 3.23 2.20 -
P/RPS 1.31 1.74 1.39 5.79 1.98 2.19 2.25 -30.34%
P/EPS 15.78 17.85 14.16 59.10 24.14 21.94 22.84 -21.90%
EY 6.34 5.60 7.06 1.69 4.14 4.56 4.38 28.04%
DY 1.01 1.01 0.94 0.00 2.04 1.86 1.36 -18.03%
P/NAPS 1.80 1.83 1.00 2.08 2.51 2.01 1.38 19.43%

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