[SUPERMX] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 121.89%
YoY- -25.87%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,352,537 2,131,809 1,202,685 755,438 369,941 1,489,316 1,113,352 13.81%
PBT 1,049,242 688,556 169,549 74,272 32,443 172,607 156,409 254.46%
Tax -236,757 -152,955 -42,218 -19,290 -7,483 -48,950 -46,756 194.00%
NP 812,485 535,601 127,331 54,982 24,960 123,657 109,653 278.68%
-
NP to SH 789,516 525,586 125,968 54,912 24,747 123,754 108,695 273.70%
-
Tax Rate 22.56% 22.21% 24.90% 25.97% 23.07% 28.36% 29.89% -
Total Cost 540,052 1,596,208 1,075,354 700,456 344,981 1,365,659 1,003,699 -33.77%
-
Net Worth 2,116,844 1,542,053 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 58.16%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - 19,660 19,669 -
Div Payout % - - - - - 15.89% 18.10% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,116,844 1,542,053 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 58.16%
NOSH 2,720,616 1,360,308 1,360,308 1,360,308 1,360,308 1,360,308 1,360,308 58.53%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 60.07% 25.12% 10.59% 7.28% 6.75% 8.30% 9.85% -
ROE 37.30% 34.08% 10.45% 4.89% 2.14% 11.38% 10.23% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 52.39 163.13 91.82 57.86 27.19 113.63 84.90 -27.45%
EPS 30.58 40.22 9.62 4.21 1.89 9.44 8.29 138.17%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
NAPS 0.82 1.18 0.92 0.86 0.85 0.83 0.81 0.81%
Adjusted Per Share Value based on latest NOSH - 1,360,308
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 52.95 83.45 47.08 29.57 14.48 58.30 43.58 13.82%
EPS 30.91 20.58 4.93 2.15 0.97 4.84 4.26 273.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.77 0.77 -
NAPS 0.8287 0.6037 0.4718 0.4396 0.4526 0.4259 0.4158 58.17%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 8.42 8.00 1.69 1.39 1.60 1.67 1.47 -
P/RPS 16.07 4.90 1.84 2.40 5.88 1.47 1.73 340.09%
P/EPS 27.53 19.89 17.57 33.05 87.95 17.69 17.73 33.98%
EY 3.63 5.03 5.69 3.03 1.14 5.65 5.64 -25.39%
DY 0.00 0.00 0.00 0.00 0.00 0.90 1.02 -
P/NAPS 10.27 6.78 1.84 1.62 1.88 2.01 1.81 217.11%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/10/20 10/08/20 20/05/20 25/02/20 28/11/19 30/08/19 14/05/19 -
Price 9.78 21.20 4.59 1.65 1.42 1.49 1.48 -
P/RPS 18.67 13.00 5.00 2.85 5.22 1.31 1.74 384.37%
P/EPS 31.98 52.71 47.73 39.23 78.06 15.78 17.85 47.35%
EY 3.13 1.90 2.10 2.55 1.28 6.34 5.60 -32.07%
DY 0.00 0.00 0.00 0.00 0.00 1.01 1.01 -
P/NAPS 11.93 17.97 4.99 1.92 1.67 1.80 1.83 247.78%

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