[SUPERMX] YoY Annualized Quarter 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- -14.61%
YoY- 15.64%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 2,687,227 7,164,180 2,131,809 1,489,316 1,304,460 1,126,550 1,544,786 9.66%
PBT 1,070,251 5,019,354 688,556 172,607 167,187 110,409 220,593 30.09%
Tax -299,174 -1,093,222 -152,955 -48,950 -56,216 -37,109 -67,150 28.26%
NP 771,077 3,926,132 535,601 123,657 110,971 73,300 153,443 30.85%
-
NP to SH 732,429 3,812,905 525,586 123,754 107,021 70,206 153,392 29.75%
-
Tax Rate 27.95% 21.78% 22.21% 28.36% 33.62% 33.61% 30.44% -
Total Cost 1,916,150 3,238,048 1,596,208 1,365,659 1,193,489 1,053,250 1,391,343 5.47%
-
Net Worth 4,811,818 4,724,569 1,542,053 1,087,889 1,028,064 1,052,063 1,033,950 29.19%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 290,824 825,501 - 19,660 52,721 - 54,418 32.20%
Div Payout % 39.71% 21.65% - 15.89% 49.26% - 35.48% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 4,811,818 4,724,569 1,542,053 1,087,889 1,028,064 1,052,063 1,033,950 29.19%
NOSH 2,720,616 2,720,616 1,360,308 1,360,308 680,154 680,154 680,230 25.97%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 28.69% 54.80% 25.12% 8.30% 8.51% 6.51% 9.93% -
ROE 15.22% 80.70% 34.08% 11.38% 10.41% 6.67% 14.84% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 101.64 275.98 163.13 113.63 197.94 168.12 227.10 -12.53%
EPS 27.70 146.88 40.22 9.44 16.24 10.48 22.55 3.48%
DPS 11.00 31.80 0.00 1.50 8.00 0.00 8.00 5.44%
NAPS 1.82 1.82 1.18 0.83 1.56 1.57 1.52 3.04%
Adjusted Per Share Value based on latest NOSH - 1,360,308
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 105.20 280.46 83.45 58.30 51.07 44.10 60.47 9.66%
EPS 28.67 149.26 20.58 4.84 4.19 2.75 6.00 29.76%
DPS 11.38 32.32 0.00 0.77 2.06 0.00 2.13 32.20%
NAPS 1.8837 1.8495 0.6037 0.4259 0.4025 0.4119 0.4048 29.19%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.875 3.30 8.00 1.67 4.17 1.99 2.15 -
P/RPS 0.86 1.20 4.90 1.47 2.11 1.18 0.00 -
P/EPS 3.16 2.25 19.89 17.69 25.68 18.99 0.00 -
EY 31.66 44.51 5.03 5.65 3.89 5.26 0.00 -
DY 12.57 9.64 0.00 0.90 1.92 0.00 0.00 -
P/NAPS 0.48 1.81 6.78 2.01 2.67 1.27 1.43 -16.62%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 22/08/22 26/08/21 10/08/20 30/08/19 29/08/18 29/08/17 29/08/16 -
Price 0.775 3.08 21.20 1.49 3.92 1.81 2.12 -
P/RPS 0.76 1.12 13.00 1.31 1.98 1.08 0.00 -
P/EPS 2.80 2.10 52.71 15.78 24.14 17.28 0.00 -
EY 35.75 47.69 1.90 6.34 4.14 5.79 0.00 -
DY 14.19 10.32 0.00 1.01 2.04 0.00 0.00 -
P/NAPS 0.43 1.69 17.97 1.80 2.51 1.15 1.41 -17.94%

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