[SUPERMX] YoY Annualized Quarter Result on 30-Jun-2018 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -17.41%
YoY- 52.44%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
Revenue 7,164,180 2,131,809 1,489,316 1,304,460 1,126,550 1,544,786 1,048,151 29.20%
PBT 5,019,354 688,556 172,607 167,187 110,409 220,593 148,157 59.93%
Tax -1,093,222 -152,955 -48,950 -56,216 -37,109 -67,150 -29,167 62.10%
NP 3,926,132 535,601 123,657 110,971 73,300 153,443 118,990 59.37%
-
NP to SH 3,812,905 525,586 123,754 107,021 70,206 153,392 119,716 58.62%
-
Tax Rate 21.78% 22.21% 28.36% 33.62% 33.61% 30.44% 19.69% -
Total Cost 3,238,048 1,596,208 1,365,659 1,193,489 1,053,250 1,391,343 929,161 18.10%
-
Net Worth 4,724,569 1,542,053 1,087,889 1,028,064 1,052,063 1,033,950 897,788 24.77%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
Div 825,501 - 19,660 52,721 - 54,418 34,007 52.98%
Div Payout % 21.65% - 15.89% 49.26% - 35.48% 28.41% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
Net Worth 4,724,569 1,542,053 1,087,889 1,028,064 1,052,063 1,033,950 897,788 24.77%
NOSH 2,720,616 1,360,308 1,360,308 680,154 680,154 680,230 680,142 20.29%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
NP Margin 54.80% 25.12% 8.30% 8.51% 6.51% 9.93% 11.35% -
ROE 80.70% 34.08% 11.38% 10.41% 6.67% 14.84% 13.33% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
RPS 275.98 163.13 113.63 197.94 168.12 227.10 154.11 8.07%
EPS 146.88 40.22 9.44 16.24 10.48 22.55 17.60 32.68%
DPS 31.80 0.00 1.50 8.00 0.00 8.00 5.00 27.96%
NAPS 1.82 1.18 0.83 1.56 1.57 1.52 1.32 4.37%
Adjusted Per Share Value based on latest NOSH - 680,154
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
RPS 263.33 78.36 54.74 47.95 41.41 56.78 38.53 29.20%
EPS 140.15 19.32 4.55 3.93 2.58 5.64 4.40 58.62%
DPS 30.34 0.00 0.72 1.94 0.00 2.00 1.25 52.98%
NAPS 1.7366 0.5668 0.3999 0.3779 0.3867 0.38 0.33 24.77%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/12/13 -
Price 3.30 8.00 1.67 4.17 1.99 2.15 2.77 -
P/RPS 1.20 4.90 1.47 2.11 1.18 0.00 1.80 -5.26%
P/EPS 2.25 19.89 17.69 25.68 18.99 0.00 15.74 -22.84%
EY 44.51 5.03 5.65 3.89 5.26 0.00 6.35 29.63%
DY 9.64 0.00 0.90 1.92 0.00 0.00 1.81 24.97%
P/NAPS 1.81 6.78 2.01 2.67 1.27 1.43 2.10 -1.96%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
Date 26/08/21 10/08/20 30/08/19 29/08/18 29/08/17 29/08/16 27/02/14 -
Price 3.08 21.20 1.49 3.92 1.81 2.12 2.90 -
P/RPS 1.12 13.00 1.31 1.98 1.08 0.00 1.88 -6.67%
P/EPS 2.10 52.71 15.78 24.14 17.28 0.00 16.48 -24.01%
EY 47.69 1.90 6.34 4.14 5.79 0.00 6.07 31.62%
DY 10.32 0.00 1.01 2.04 0.00 0.00 1.72 26.97%
P/NAPS 1.69 17.97 1.80 2.51 1.15 1.41 2.20 -3.45%

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