[SUPERMX] QoQ Quarter Result on 31-Mar-2019 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
14-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -9.23%
YoY- 3.72%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 385,497 369,941 375,964 361,199 385,101 367,052 329,456 11.00%
PBT 41,829 32,443 16,198 49,416 54,317 52,676 23,444 46.95%
Tax -11,807 -7,483 -2,194 -14,453 -15,596 -16,707 -11,957 -0.83%
NP 30,022 24,960 14,004 34,963 38,721 35,969 11,487 89.40%
-
NP to SH 30,165 24,747 15,059 34,617 38,136 35,942 9,841 110.58%
-
Tax Rate 28.23% 23.07% 13.54% 29.25% 28.71% 31.72% 51.00% -
Total Cost 355,475 344,981 361,960 326,236 346,380 331,083 317,969 7.69%
-
Net Worth 1,122,841 1,156,278 1,087,889 1,062,159 1,049,046 1,022,820 1,028,064 6.03%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - 9,834 - 13,180 -
Div Payout % - - - - 25.79% - 133.93% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,122,841 1,156,278 1,087,889 1,062,159 1,049,046 1,022,820 1,028,064 6.03%
NOSH 1,360,308 1,360,308 1,360,308 1,360,308 680,154 680,154 680,154 58.53%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.79% 6.75% 3.72% 9.68% 10.05% 9.80% 3.49% -
ROE 2.69% 2.14% 1.38% 3.26% 3.64% 3.51% 0.96% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 29.53 27.19 28.68 27.54 58.74 55.98 49.99 -29.53%
EPS 2.31 1.89 1.15 2.64 5.82 5.48 1.49 33.84%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 2.00 -
NAPS 0.86 0.85 0.83 0.81 1.60 1.56 1.56 -32.69%
Adjusted Per Share Value based on latest NOSH - 1,360,308
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 15.09 14.48 14.72 14.14 15.08 14.37 12.90 10.98%
EPS 1.18 0.97 0.59 1.36 1.49 1.41 0.39 108.77%
DPS 0.00 0.00 0.00 0.00 0.39 0.00 0.52 -
NAPS 0.4396 0.4526 0.4259 0.4158 0.4107 0.4004 0.4025 6.03%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.39 1.60 1.67 1.47 3.48 3.24 4.17 -
P/RPS 4.71 5.88 5.82 5.34 5.92 5.79 8.34 -31.60%
P/EPS 60.16 87.95 145.35 55.68 59.83 59.10 279.25 -63.96%
EY 1.66 1.14 0.69 1.80 1.67 1.69 0.36 176.26%
DY 0.00 0.00 0.00 0.00 0.43 0.00 0.48 -
P/NAPS 1.62 1.88 2.01 1.81 2.18 2.08 2.67 -28.26%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 28/11/19 30/08/19 14/05/19 12/02/19 01/11/18 29/08/18 -
Price 1.65 1.42 1.49 1.48 1.60 3.24 3.92 -
P/RPS 5.59 5.22 5.19 5.37 2.72 5.79 7.84 -20.13%
P/EPS 71.42 78.06 129.69 56.06 27.51 59.10 262.51 -57.91%
EY 1.40 1.28 0.77 1.78 3.64 1.69 0.38 137.97%
DY 0.00 0.00 0.00 0.00 0.94 0.00 0.51 -
P/NAPS 1.92 1.67 1.80 1.83 1.00 2.08 2.51 -16.31%

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