[SUPERMX] QoQ TTM Result on 30-Jun-2019 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 4.4%
YoY- 15.64%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,578,649 1,492,601 1,492,205 1,489,316 1,442,808 1,408,678 1,359,491 10.46%
PBT 185,747 139,886 152,374 172,607 179,853 175,891 179,208 2.41%
Tax -44,412 -35,937 -39,726 -48,950 -58,713 -55,623 -60,362 -18.48%
NP 141,335 103,949 112,648 123,657 121,140 120,268 118,846 12.23%
-
NP to SH 141,027 104,588 112,559 123,754 118,536 117,295 115,062 14.51%
-
Tax Rate 23.91% 25.69% 26.07% 28.36% 32.64% 31.62% 33.68% -
Total Cost 1,437,314 1,388,652 1,379,557 1,365,659 1,321,668 1,288,410 1,240,645 10.29%
-
Net Worth 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 1,049,046 1,022,820 11.54%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - 9,834 9,834 23,015 42,819 52,854 -
Div Payout % - - 8.74% 7.95% 19.42% 36.51% 45.94% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 1,049,046 1,022,820 11.54%
NOSH 1,360,308 1,360,308 1,360,308 1,360,308 1,360,308 680,154 680,154 58.67%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 8.95% 6.96% 7.55% 8.30% 8.40% 8.54% 8.74% -
ROE 11.70% 9.31% 9.73% 11.38% 11.16% 11.18% 11.25% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 120.52 114.32 109.69 113.63 110.03 214.85 207.35 -30.32%
EPS 10.77 8.01 8.27 9.44 9.04 17.89 17.55 -27.76%
DPS 0.00 0.00 0.72 0.75 1.76 6.50 8.00 -
NAPS 0.92 0.86 0.85 0.83 0.81 1.60 1.56 -29.65%
Adjusted Per Share Value based on latest NOSH - 1,360,308
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 58.03 54.86 54.85 54.74 53.03 51.78 49.97 10.47%
EPS 5.18 3.84 4.14 4.55 4.36 4.31 4.23 14.44%
DPS 0.00 0.00 0.36 0.36 0.85 1.57 1.94 -
NAPS 0.4429 0.4127 0.425 0.3999 0.3904 0.3856 0.376 11.52%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.69 1.39 1.60 1.67 1.47 3.48 3.24 -
P/RPS 1.40 1.22 1.46 1.47 1.34 1.62 1.56 -6.95%
P/EPS 15.70 17.35 19.34 17.69 16.26 19.45 18.46 -10.22%
EY 6.37 5.76 5.17 5.65 6.15 5.14 5.42 11.35%
DY 0.00 0.00 0.45 0.45 1.19 1.87 2.47 -
P/NAPS 1.84 1.62 1.88 2.01 1.81 2.18 2.08 -7.84%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 20/05/20 25/02/20 28/11/19 30/08/19 14/05/19 12/02/19 01/11/18 -
Price 4.59 1.65 1.42 1.49 1.48 1.60 3.24 -
P/RPS 3.81 1.44 1.29 1.31 1.35 0.74 1.56 81.25%
P/EPS 42.63 20.60 17.16 15.78 16.37 8.94 18.46 74.62%
EY 2.35 4.85 5.83 6.34 6.11 11.18 5.42 -42.68%
DY 0.00 0.00 0.51 0.50 1.19 4.06 2.47 -
P/NAPS 4.99 1.92 1.67 1.80 1.83 1.00 2.08 79.11%

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