[SUPERMX] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -80.0%
YoY- -31.15%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 2,131,809 1,202,685 755,438 369,941 1,489,316 1,113,352 752,153 100.40%
PBT 688,556 169,549 74,272 32,443 172,607 156,409 106,993 246.37%
Tax -152,955 -42,218 -19,290 -7,483 -48,950 -46,756 -32,303 182.24%
NP 535,601 127,331 54,982 24,960 123,657 109,653 74,690 272.31%
-
NP to SH 525,586 125,968 54,912 24,747 123,754 108,695 74,078 269.67%
-
Tax Rate 22.21% 24.90% 25.97% 23.07% 28.36% 29.89% 30.19% -
Total Cost 1,596,208 1,075,354 700,456 344,981 1,365,659 1,003,699 677,463 77.15%
-
Net Worth 1,542,053 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 1,049,046 29.31%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - 19,660 19,669 9,834 -
Div Payout % - - - - 15.89% 18.10% 13.28% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,542,053 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 1,049,046 29.31%
NOSH 1,360,308 1,360,308 1,360,308 1,360,308 1,360,308 1,360,308 680,154 58.80%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 25.12% 10.59% 7.28% 6.75% 8.30% 9.85% 9.93% -
ROE 34.08% 10.45% 4.89% 2.14% 11.38% 10.23% 7.06% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 163.13 91.82 57.86 27.19 113.63 84.90 114.72 26.48%
EPS 40.22 9.62 4.21 1.89 9.44 8.29 11.30 133.29%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 1.50 -
NAPS 1.18 0.92 0.86 0.85 0.83 0.81 1.60 -18.38%
Adjusted Per Share Value based on latest NOSH - 1,360,308
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 78.36 44.21 27.77 13.60 54.74 40.92 27.65 100.38%
EPS 19.32 4.63 2.02 0.91 4.55 4.00 2.72 269.95%
DPS 0.00 0.00 0.00 0.00 0.72 0.72 0.36 -
NAPS 0.5668 0.4429 0.4127 0.425 0.3999 0.3904 0.3856 29.30%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 8.00 1.69 1.39 1.60 1.67 1.47 3.48 -
P/RPS 4.90 1.84 2.40 5.88 1.47 1.73 3.03 37.81%
P/EPS 19.89 17.57 33.05 87.95 17.69 17.73 30.80 -25.30%
EY 5.03 5.69 3.03 1.14 5.65 5.64 3.25 33.83%
DY 0.00 0.00 0.00 0.00 0.90 1.02 0.43 -
P/NAPS 6.78 1.84 1.62 1.88 2.01 1.81 2.18 113.21%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 10/08/20 20/05/20 25/02/20 28/11/19 30/08/19 14/05/19 12/02/19 -
Price 21.20 4.59 1.65 1.42 1.49 1.48 1.60 -
P/RPS 13.00 5.00 2.85 5.22 1.31 1.74 1.39 344.50%
P/EPS 52.71 47.73 39.23 78.06 15.78 17.85 14.16 140.38%
EY 1.90 2.10 2.55 1.28 6.34 5.60 7.06 -58.34%
DY 0.00 0.00 0.00 0.00 1.01 1.01 0.94 -
P/NAPS 17.97 4.99 1.92 1.67 1.80 1.83 1.00 587.27%

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