[SUPERMX] QoQ Quarter Result on 30-Jun-2020 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
10-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 462.4%
YoY- 2553.68%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,937,516 1,998,645 1,352,537 929,124 447,247 385,497 369,941 201.28%
PBT 1,342,294 1,397,240 1,049,242 519,007 95,277 41,829 32,443 1093.53%
Tax -319,967 -317,540 -236,757 -110,737 -22,928 -11,807 -7,483 1120.00%
NP 1,022,327 1,079,700 812,485 408,270 72,349 30,022 24,960 1085.53%
-
NP to SH 1,005,212 1,059,463 789,516 399,618 71,056 30,165 24,747 1078.99%
-
Tax Rate 23.84% 22.73% 22.56% 21.34% 24.06% 28.23% 23.07% -
Total Cost 915,189 918,945 540,052 520,854 374,898 355,475 344,981 91.52%
-
Net Worth 4,090,149 3,244,657 2,116,844 1,542,053 1,205,080 1,122,841 1,156,278 131.98%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 336,531 97,854 - - - - - -
Div Payout % 33.48% 9.24% - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 4,090,149 3,244,657 2,116,844 1,542,053 1,205,080 1,122,841 1,156,278 131.98%
NOSH 2,720,616 2,720,616 2,720,616 1,360,308 1,360,308 1,360,308 1,360,308 58.67%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 52.76% 54.02% 60.07% 43.94% 16.18% 7.79% 6.75% -
ROE 24.58% 32.65% 37.30% 25.91% 5.90% 2.69% 2.14% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 74.85 77.61 52.39 71.10 34.14 29.53 27.19 96.30%
EPS 38.83 41.14 30.58 30.58 5.42 2.31 1.89 648.75%
DPS 13.00 3.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.26 0.82 1.18 0.92 0.86 0.85 51.12%
Adjusted Per Share Value based on latest NOSH - 1,360,308
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 75.85 78.24 52.95 36.37 17.51 15.09 14.48 201.31%
EPS 39.35 41.47 30.91 15.64 2.78 1.18 0.97 1077.97%
DPS 13.17 3.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6012 1.2702 0.8287 0.6037 0.4718 0.4396 0.4526 131.99%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 3.81 6.01 8.42 8.00 1.69 1.39 1.60 -
P/RPS 5.09 7.74 16.07 11.25 4.95 4.71 5.88 -9.16%
P/EPS 9.81 14.61 27.53 26.16 31.15 60.16 87.95 -76.79%
EY 10.19 6.85 3.63 3.82 3.21 1.66 1.14 330.13%
DY 3.41 0.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 4.77 10.27 6.78 1.84 1.62 1.88 17.98%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 05/05/21 29/01/21 27/10/20 10/08/20 20/05/20 25/02/20 28/11/19 -
Price 5.57 6.80 9.78 21.20 4.59 1.65 1.42 -
P/RPS 7.44 8.76 18.67 29.82 13.44 5.59 5.22 26.62%
P/EPS 14.34 16.53 31.98 69.33 84.61 71.42 78.06 -67.65%
EY 6.97 6.05 3.13 1.44 1.18 1.40 1.28 209.19%
DY 2.33 0.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 5.40 11.93 17.97 4.99 1.92 1.67 64.62%

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
2 people like this. Showing 0 of 0 comments
Post a Comment