[SUPERMX] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 129.4%
YoY- 15.89%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 3,351,182 1,352,537 2,131,809 1,202,685 755,438 369,941 1,489,316 71.29%
PBT 2,446,482 1,049,242 688,556 169,549 74,272 32,443 172,607 480.98%
Tax -554,297 -236,757 -152,955 -42,218 -19,290 -7,483 -48,950 400.57%
NP 1,892,185 812,485 535,601 127,331 54,982 24,960 123,657 511.27%
-
NP to SH 1,848,979 789,516 525,586 125,968 54,912 24,747 123,754 501.66%
-
Tax Rate 22.66% 22.56% 22.21% 24.90% 25.97% 23.07% 28.36% -
Total Cost 1,458,997 540,052 1,596,208 1,075,354 700,456 344,981 1,365,659 4.48%
-
Net Worth 3,244,657 2,116,844 1,542,053 1,205,080 1,122,841 1,156,278 1,087,889 106.51%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 97,854 - - - - - 19,660 190.10%
Div Payout % 5.29% - - - - - 15.89% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 3,244,657 2,116,844 1,542,053 1,205,080 1,122,841 1,156,278 1,087,889 106.51%
NOSH 2,720,616 2,720,616 1,360,308 1,360,308 1,360,308 1,360,308 1,360,308 58.40%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 56.46% 60.07% 25.12% 10.59% 7.28% 6.75% 8.30% -
ROE 56.99% 37.30% 34.08% 10.45% 4.89% 2.14% 11.38% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 130.14 52.39 163.13 91.82 57.86 27.19 113.63 9.42%
EPS 71.80 30.58 40.22 9.62 4.21 1.89 9.44 284.38%
DPS 3.80 0.00 0.00 0.00 0.00 0.00 1.50 85.31%
NAPS 1.26 0.82 1.18 0.92 0.86 0.85 0.83 31.92%
Adjusted Per Share Value based on latest NOSH - 1,360,308
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 131.19 52.95 83.45 47.08 29.57 14.48 58.30 71.29%
EPS 72.38 30.91 20.58 4.93 2.15 0.97 4.84 502.03%
DPS 3.83 0.00 0.00 0.00 0.00 0.00 0.77 189.97%
NAPS 1.2702 0.8287 0.6037 0.4718 0.4396 0.4526 0.4259 106.50%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 6.01 8.42 8.00 1.69 1.39 1.60 1.67 -
P/RPS 4.62 16.07 4.90 1.84 2.40 5.88 1.47 113.81%
P/EPS 8.37 27.53 19.89 17.57 33.05 87.95 17.69 -39.14%
EY 11.95 3.63 5.03 5.69 3.03 1.14 5.65 64.39%
DY 0.63 0.00 0.00 0.00 0.00 0.00 0.90 -21.07%
P/NAPS 4.77 10.27 6.78 1.84 1.62 1.88 2.01 77.45%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 29/01/21 27/10/20 10/08/20 20/05/20 25/02/20 28/11/19 30/08/19 -
Price 6.80 9.78 21.20 4.59 1.65 1.42 1.49 -
P/RPS 5.23 18.67 13.00 5.00 2.85 5.22 1.31 150.60%
P/EPS 9.47 31.98 52.71 47.73 39.23 78.06 15.78 -28.74%
EY 10.56 3.13 1.90 2.10 2.55 1.28 6.34 40.29%
DY 0.56 0.00 0.00 0.00 0.00 0.00 1.01 -32.38%
P/NAPS 5.40 11.93 17.97 4.99 1.92 1.67 1.80 107.31%

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