[SUPERMX] QoQ Quarter Result on 31-Dec-2017 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 28.68%
YoY- 59.07%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 367,052 329,456 327,069 335,914 312,021 312,585 308,226 12.33%
PBT 52,676 23,444 45,454 57,634 40,655 36,042 20,894 85.13%
Tax -16,707 -11,957 -11,363 -20,335 -12,561 -23,966 -1,605 376.06%
NP 35,969 11,487 34,091 37,299 28,094 12,076 19,289 51.44%
-
NP to SH 35,942 9,841 33,376 35,903 27,901 8,345 19,754 48.98%
-
Tax Rate 31.72% 51.00% 25.00% 35.28% 30.90% 66.49% 7.68% -
Total Cost 331,083 317,969 292,978 298,615 283,927 300,509 288,937 9.49%
-
Net Worth 1,022,820 1,028,064 1,062,814 1,053,093 1,064,264 1,052,063 1,046,594 -1.51%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 13,180 19,803 19,869 - - 16,772 -
Div Payout % - 133.93% 59.34% 55.34% - - 84.91% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,022,820 1,028,064 1,062,814 1,053,093 1,064,264 1,052,063 1,046,594 -1.51%
NOSH 680,154 680,154 680,154 680,154 680,154 680,154 680,154 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.80% 3.49% 10.42% 11.10% 9.00% 3.86% 6.26% -
ROE 3.51% 0.96% 3.14% 3.41% 2.62% 0.79% 1.89% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 55.98 49.99 49.55 50.72 46.91 46.65 45.94 14.07%
EPS 5.48 1.49 5.06 5.42 4.19 1.25 2.94 51.39%
DPS 0.00 2.00 3.00 3.00 0.00 0.00 2.50 -
NAPS 1.56 1.56 1.61 1.59 1.60 1.57 1.56 0.00%
Adjusted Per Share Value based on latest NOSH - 680,154
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.37 12.90 12.80 13.15 12.21 12.24 12.07 12.31%
EPS 1.41 0.39 1.31 1.41 1.09 0.33 0.77 49.62%
DPS 0.00 0.52 0.78 0.78 0.00 0.00 0.66 -
NAPS 0.4004 0.4025 0.4161 0.4123 0.4166 0.4119 0.4097 -1.51%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.24 4.17 2.53 2.00 1.70 1.99 1.99 -
P/RPS 5.79 8.34 5.11 3.94 3.62 4.27 4.33 21.35%
P/EPS 59.10 279.25 50.04 36.90 40.53 159.80 67.59 -8.55%
EY 1.69 0.36 2.00 2.71 2.47 0.63 1.48 9.23%
DY 0.00 0.48 1.19 1.50 0.00 0.00 1.26 -
P/NAPS 2.08 2.67 1.57 1.26 1.06 1.27 1.28 38.17%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 01/11/18 29/08/18 28/05/18 14/02/18 21/11/17 29/08/17 30/05/17 -
Price 3.24 3.92 3.23 2.20 1.99 1.81 2.00 -
P/RPS 5.79 7.84 6.52 4.34 4.24 3.88 4.35 20.98%
P/EPS 59.10 262.51 63.89 40.58 47.44 145.34 67.92 -8.84%
EY 1.69 0.38 1.57 2.46 2.11 0.69 1.47 9.73%
DY 0.00 0.51 0.93 1.36 0.00 0.00 1.25 -
P/NAPS 2.08 2.51 2.01 1.38 1.24 1.15 1.28 38.17%

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