[SUPERMX] QoQ Quarter Result on 31-Dec-2018 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
12-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 6.1%
YoY- 6.22%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 369,941 375,964 361,199 385,101 367,052 329,456 327,069 8.54%
PBT 32,443 16,198 49,416 54,317 52,676 23,444 45,454 -20.11%
Tax -7,483 -2,194 -14,453 -15,596 -16,707 -11,957 -11,363 -24.28%
NP 24,960 14,004 34,963 38,721 35,969 11,487 34,091 -18.75%
-
NP to SH 24,747 15,059 34,617 38,136 35,942 9,841 33,376 -18.06%
-
Tax Rate 23.07% 13.54% 29.25% 28.71% 31.72% 51.00% 25.00% -
Total Cost 344,981 361,960 326,236 346,380 331,083 317,969 292,978 11.49%
-
Net Worth 1,156,278 1,087,889 1,062,159 1,049,046 1,022,820 1,028,064 1,062,814 5.77%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 9,834 - 13,180 19,803 -
Div Payout % - - - 25.79% - 133.93% 59.34% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,156,278 1,087,889 1,062,159 1,049,046 1,022,820 1,028,064 1,062,814 5.77%
NOSH 1,360,308 1,360,308 1,360,308 680,154 680,154 680,154 680,154 58.67%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.75% 3.72% 9.68% 10.05% 9.80% 3.49% 10.42% -
ROE 2.14% 1.38% 3.26% 3.64% 3.51% 0.96% 3.14% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 27.19 28.68 27.54 58.74 55.98 49.99 49.55 -32.94%
EPS 1.89 1.15 2.64 5.82 5.48 1.49 5.06 -48.10%
DPS 0.00 0.00 0.00 1.50 0.00 2.00 3.00 -
NAPS 0.85 0.83 0.81 1.60 1.56 1.56 1.61 -34.65%
Adjusted Per Share Value based on latest NOSH - 680,154
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.60 13.82 13.28 14.15 13.49 12.11 12.02 8.57%
EPS 0.91 0.55 1.27 1.40 1.32 0.36 1.23 -18.18%
DPS 0.00 0.00 0.00 0.36 0.00 0.48 0.73 -
NAPS 0.425 0.3999 0.3904 0.3856 0.376 0.3779 0.3907 5.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.60 1.67 1.47 3.48 3.24 4.17 2.53 -
P/RPS 5.88 5.82 5.34 5.92 5.79 8.34 5.11 9.79%
P/EPS 87.95 145.35 55.68 59.83 59.10 279.25 50.04 45.58%
EY 1.14 0.69 1.80 1.67 1.69 0.36 2.00 -31.23%
DY 0.00 0.00 0.00 0.43 0.00 0.48 1.19 -
P/NAPS 1.88 2.01 1.81 2.18 2.08 2.67 1.57 12.75%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 30/08/19 14/05/19 12/02/19 01/11/18 29/08/18 28/05/18 -
Price 1.42 1.49 1.48 1.60 3.24 3.92 3.23 -
P/RPS 5.22 5.19 5.37 2.72 5.79 7.84 6.52 -13.76%
P/EPS 78.06 129.69 56.06 27.51 59.10 262.51 63.89 14.27%
EY 1.28 0.77 1.78 3.64 1.69 0.38 1.57 -12.71%
DY 0.00 0.00 0.00 0.94 0.00 0.51 0.93 -
P/NAPS 1.67 1.80 1.83 1.00 2.08 2.51 2.01 -11.61%

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