[SUPERMX] QoQ TTM 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- 14.82%
YoY- 53.72%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,408,678 1,359,491 1,304,460 1,287,589 1,268,746 1,169,569 1,126,550 16.01%
PBT 175,891 179,208 167,187 179,785 155,225 124,576 110,409 36.28%
Tax -55,623 -60,362 -56,216 -68,225 -58,467 -42,995 -37,109 30.87%
NP 120,268 118,846 110,971 111,560 96,758 81,581 73,300 38.98%
-
NP to SH 117,295 115,062 107,021 105,525 91,903 78,571 70,207 40.66%
-
Tax Rate 31.62% 33.68% 33.62% 37.95% 37.67% 34.51% 33.61% -
Total Cost 1,288,410 1,240,645 1,193,489 1,176,029 1,171,988 1,087,988 1,053,250 14.33%
-
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 42,819 52,854 52,854 39,673 36,642 16,772 16,772 86.47%
Div Payout % 36.51% 45.94% 49.39% 37.60% 39.87% 21.35% 23.89% -
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 8.54% 8.74% 8.51% 8.66% 7.63% 6.98% 6.51% -
ROE 11.18% 11.25% 10.41% 9.93% 8.73% 7.38% 6.67% -
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 214.85 207.35 197.94 195.05 191.56 175.83 168.12 17.71%
EPS 17.89 17.55 16.24 15.99 13.88 11.81 10.48 42.69%
DPS 6.50 8.00 8.00 6.00 5.50 2.50 2.50 88.75%
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 55.15 53.22 51.07 50.41 49.67 45.79 44.10 16.02%
EPS 4.59 4.50 4.19 4.13 3.60 3.08 2.75 40.57%
DPS 1.68 2.07 2.07 1.55 1.43 0.66 0.66 86.11%
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 1.62 1.56 2.11 1.30 1.04 0.97 1.18 23.45%
P/EPS 19.45 18.46 25.68 15.83 14.41 14.39 18.99 1.60%
EY 5.14 5.42 3.89 6.32 6.94 6.95 5.26 -1.52%
DY 1.87 2.47 1.92 2.37 2.75 1.47 1.26 30.01%
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 2.00 1.81 -
P/RPS 0.74 1.56 1.98 1.66 1.15 1.14 1.08 -22.22%
P/EPS 8.94 18.46 24.14 20.21 15.85 16.93 17.28 -35.47%
EY 11.18 5.42 4.14 4.95 6.31 5.91 5.79 54.87%
DY 4.06 2.47 2.04 1.86 2.50 1.25 1.38 104.91%
P/NAPS 1.00 2.08 2.51 2.01 1.38 1.25 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