[SUPERMX] QoQ Quarter Result on 31-Mar-2018 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -7.04%
YoY- 68.96%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 385,101 367,052 329,456 327,069 335,914 312,021 312,585 14.87%
PBT 54,317 52,676 23,444 45,454 57,634 40,655 36,042 31.34%
Tax -15,596 -16,707 -11,957 -11,363 -20,335 -12,561 -23,966 -24.84%
NP 38,721 35,969 11,487 34,091 37,299 28,094 12,076 116.98%
-
NP to SH 38,136 35,942 9,841 33,376 35,903 27,901 8,345 174.62%
-
Tax Rate 28.71% 31.72% 51.00% 25.00% 35.28% 30.90% 66.49% -
Total Cost 346,380 331,083 317,969 292,978 298,615 283,927 300,509 9.90%
-
Net Worth 1,049,046 1,022,820 1,028,064 1,062,814 1,053,093 1,064,264 1,052,063 -0.19%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 9,834 - 13,180 19,803 19,869 - - -
Div Payout % 25.79% - 133.93% 59.34% 55.34% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,049,046 1,022,820 1,028,064 1,062,814 1,053,093 1,064,264 1,052,063 -0.19%
NOSH 680,154 680,154 680,154 680,154 680,154 680,154 680,154 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.05% 9.80% 3.49% 10.42% 11.10% 9.00% 3.86% -
ROE 3.64% 3.51% 0.96% 3.14% 3.41% 2.62% 0.79% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 58.74 55.98 49.99 49.55 50.72 46.91 46.65 16.55%
EPS 5.82 5.48 1.49 5.06 5.42 4.19 1.25 178.05%
DPS 1.50 0.00 2.00 3.00 3.00 0.00 0.00 -
NAPS 1.60 1.56 1.56 1.61 1.59 1.60 1.57 1.26%
Adjusted Per Share Value based on latest NOSH - 680,154
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 15.08 14.37 12.90 12.80 13.15 12.21 12.24 14.88%
EPS 1.49 1.41 0.39 1.31 1.41 1.09 0.33 172.43%
DPS 0.39 0.00 0.52 0.78 0.78 0.00 0.00 -
NAPS 0.4107 0.4004 0.4025 0.4161 0.4123 0.4166 0.4119 -0.19%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.48 3.24 4.17 2.53 2.00 1.70 1.99 -
P/RPS 5.92 5.79 8.34 5.11 3.94 3.62 4.27 24.26%
P/EPS 59.83 59.10 279.25 50.04 36.90 40.53 159.80 -47.95%
EY 1.67 1.69 0.36 2.00 2.71 2.47 0.63 91.19%
DY 0.43 0.00 0.48 1.19 1.50 0.00 0.00 -
P/NAPS 2.18 2.08 2.67 1.57 1.26 1.06 1.27 43.22%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 12/02/19 01/11/18 29/08/18 28/05/18 14/02/18 21/11/17 29/08/17 -
Price 1.60 3.24 3.92 3.23 2.20 1.99 1.81 -
P/RPS 2.72 5.79 7.84 6.52 4.34 4.24 3.88 -21.03%
P/EPS 27.51 59.10 262.51 63.89 40.58 47.44 145.34 -66.93%
EY 3.64 1.69 0.38 1.57 2.46 2.11 0.69 202.12%
DY 0.94 0.00 0.51 0.93 1.36 0.00 0.00 -
P/NAPS 1.00 2.08 2.51 2.01 1.38 1.24 1.15 -8.87%

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