[SUPERMX] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -7.08%
YoY- -10.83%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 3,114,405 2,131,809 1,578,649 1,492,601 1,492,205 1,489,316 1,442,808 66.78%
PBT 1,705,355 688,556 185,747 139,886 152,374 172,607 179,853 346.15%
Tax -382,229 -152,955 -44,412 -35,937 -39,726 -48,950 -58,713 247.46%
NP 1,323,126 535,601 141,335 103,949 112,648 123,657 121,140 390.13%
-
NP to SH 1,290,355 525,586 141,027 104,588 112,559 123,754 118,536 389.04%
-
Tax Rate 22.41% 22.21% 23.91% 25.69% 26.07% 28.36% 32.64% -
Total Cost 1,791,279 1,596,208 1,437,314 1,388,652 1,379,557 1,365,659 1,321,668 22.40%
-
Net Worth 2,116,844 1,542,053 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 58.16%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - 9,834 9,834 23,015 -
Div Payout % - - - - 8.74% 7.95% 19.42% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,116,844 1,542,053 1,205,080 1,122,841 1,156,278 1,087,889 1,062,159 58.16%
NOSH 2,720,616 1,360,308 1,360,308 1,360,308 1,360,308 1,360,308 1,360,308 58.53%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 42.48% 25.12% 8.95% 6.96% 7.55% 8.30% 8.40% -
ROE 60.96% 34.08% 11.70% 9.31% 9.73% 11.38% 11.16% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 120.64 163.13 120.52 114.32 109.69 113.63 110.03 6.31%
EPS 49.98 40.22 10.77 8.01 8.27 9.44 9.04 211.69%
DPS 0.00 0.00 0.00 0.00 0.72 0.75 1.76 -
NAPS 0.82 1.18 0.92 0.86 0.85 0.83 0.81 0.81%
Adjusted Per Share Value based on latest NOSH - 1,360,308
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 114.47 78.36 58.03 54.86 54.85 54.74 53.03 66.79%
EPS 47.43 19.32 5.18 3.84 4.14 4.55 4.36 388.82%
DPS 0.00 0.00 0.00 0.00 0.36 0.36 0.85 -
NAPS 0.7781 0.5668 0.4429 0.4127 0.425 0.3999 0.3904 58.17%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 8.42 8.00 1.69 1.39 1.60 1.67 1.47 -
P/RPS 6.98 4.90 1.40 1.22 1.46 1.47 1.34 199.59%
P/EPS 16.85 19.89 15.70 17.35 19.34 17.69 16.26 2.39%
EY 5.94 5.03 6.37 5.76 5.17 5.65 6.15 -2.28%
DY 0.00 0.00 0.00 0.00 0.45 0.45 1.19 -
P/NAPS 10.27 6.78 1.84 1.62 1.88 2.01 1.81 217.11%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/10/20 10/08/20 20/05/20 25/02/20 28/11/19 30/08/19 14/05/19 -
Price 9.78 21.20 4.59 1.65 1.42 1.49 1.48 -
P/RPS 8.11 13.00 3.81 1.44 1.29 1.31 1.35 229.38%
P/EPS 19.57 52.71 42.63 20.60 17.16 15.78 16.37 12.60%
EY 5.11 1.90 2.35 4.85 5.83 6.34 6.11 -11.20%
DY 0.00 0.00 0.00 0.00 0.51 0.50 1.19 -
P/NAPS 11.93 17.97 4.99 1.92 1.67 1.80 1.83 247.78%

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