[SUPERMX] QoQ TTM Result on 30-Sep-2019 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -9.05%
YoY- -2.18%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 2,131,809 1,578,649 1,492,601 1,492,205 1,489,316 1,442,808 1,408,678 31.84%
PBT 688,556 185,747 139,886 152,374 172,607 179,853 175,891 148.59%
Tax -152,955 -44,412 -35,937 -39,726 -48,950 -58,713 -55,623 96.39%
NP 535,601 141,335 103,949 112,648 123,657 121,140 120,268 170.92%
-
NP to SH 525,586 141,027 104,588 112,559 123,754 118,536 117,295 172.04%
-
Tax Rate 22.21% 23.91% 25.69% 26.07% 28.36% 32.64% 31.62% -
Total Cost 1,596,208 1,437,314 1,388,652 1,379,557 1,365,659 1,321,668 1,288,410 15.36%
-
Net Worth 1,542,053 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 1,049,046 29.31%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - 9,834 9,834 23,015 42,819 -
Div Payout % - - - 8.74% 7.95% 19.42% 36.51% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,542,053 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 1,049,046 29.31%
NOSH 1,360,308 1,360,308 1,360,308 1,360,308 1,360,308 1,360,308 680,154 58.80%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 25.12% 8.95% 6.96% 7.55% 8.30% 8.40% 8.54% -
ROE 34.08% 11.70% 9.31% 9.73% 11.38% 11.16% 11.18% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 163.13 120.52 114.32 109.69 113.63 110.03 214.85 -16.78%
EPS 40.22 10.77 8.01 8.27 9.44 9.04 17.89 71.69%
DPS 0.00 0.00 0.00 0.72 0.75 1.76 6.50 -
NAPS 1.18 0.92 0.86 0.85 0.83 0.81 1.60 -18.38%
Adjusted Per Share Value based on latest NOSH - 1,360,308
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 83.45 61.80 58.43 58.42 58.30 56.48 55.15 31.83%
EPS 20.58 5.52 4.09 4.41 4.84 4.64 4.59 172.15%
DPS 0.00 0.00 0.00 0.39 0.39 0.90 1.68 -
NAPS 0.6037 0.4718 0.4396 0.4526 0.4259 0.4158 0.4107 29.31%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 8.00 1.69 1.39 1.60 1.67 1.47 3.48 -
P/RPS 4.90 1.40 1.22 1.46 1.47 1.34 1.62 109.28%
P/EPS 19.89 15.70 17.35 19.34 17.69 16.26 19.45 1.50%
EY 5.03 6.37 5.76 5.17 5.65 6.15 5.14 -1.43%
DY 0.00 0.00 0.00 0.45 0.45 1.19 1.87 -
P/NAPS 6.78 1.84 1.62 1.88 2.01 1.81 2.18 113.21%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 10/08/20 20/05/20 25/02/20 28/11/19 30/08/19 14/05/19 12/02/19 -
Price 21.20 4.59 1.65 1.42 1.49 1.48 1.60 -
P/RPS 13.00 3.81 1.44 1.29 1.31 1.35 0.74 576.96%
P/EPS 52.71 42.63 20.60 17.16 15.78 16.37 8.94 226.71%
EY 1.90 2.35 4.85 5.83 6.34 6.11 11.18 -69.35%
DY 0.00 0.00 0.00 0.51 0.50 1.19 4.06 -
P/NAPS 17.97 4.99 1.92 1.67 1.80 1.83 1.00 587.27%

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