[SUPERMX] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 58.97%
YoY- 42.81%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Revenue 5,410,148 1,479,764 1,468,208 1,248,084 1,076,008 1,143,685 929,092 31.09%
PBT 4,196,968 129,772 210,704 162,620 105,952 159,138 128,560 70.86%
Tax -947,028 -29,932 -66,828 -50,244 -26,700 -27,051 -23,332 76.67%
NP 3,249,940 99,840 143,876 112,376 79,252 132,087 105,228 69.41%
-
NP to SH 3,158,064 98,988 143,768 111,604 78,148 132,217 106,384 68.38%
-
Tax Rate 22.56% 23.07% 31.72% 30.90% 25.20% 17.00% 18.15% -
Total Cost 2,160,208 1,379,924 1,324,332 1,135,708 996,756 1,011,598 823,864 15.96%
-
Net Worth 2,116,844 1,156,278 1,022,820 1,064,264 1,027,551 1,054,203 904,672 13.95%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Div - - - - - 20,403 - -
Div Payout % - - - - - 15.43% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Net Worth 2,116,844 1,156,278 1,022,820 1,064,264 1,027,551 1,054,203 904,672 13.95%
NOSH 2,720,616 1,360,308 680,154 680,154 676,020 680,131 680,204 23.74%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
NP Margin 60.07% 6.75% 9.80% 9.00% 7.37% 11.55% 11.33% -
ROE 149.19% 8.56% 14.06% 10.49% 7.61% 12.54% 11.76% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 209.57 108.78 223.93 187.64 159.17 168.16 136.59 6.80%
EPS 122.32 7.56 21.92 16.76 11.56 19.44 15.64 37.17%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.82 0.85 1.56 1.60 1.52 1.55 1.33 -7.16%
Adjusted Per Share Value based on latest NOSH - 680,154
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 211.79 57.93 57.48 48.86 42.12 44.77 36.37 31.09%
EPS 123.63 3.88 5.63 4.37 3.06 5.18 4.16 68.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.80 0.00 -
NAPS 0.8287 0.4526 0.4004 0.4166 0.4023 0.4127 0.3542 13.95%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 -
Price 8.42 1.60 3.24 1.70 2.18 2.03 2.60 -
P/RPS 4.02 1.47 1.45 0.91 1.37 0.00 1.90 12.20%
P/EPS 6.88 21.99 14.78 10.13 18.86 0.00 16.62 -12.67%
EY 14.53 4.55 6.77 9.87 5.30 0.00 6.02 14.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.27 1.88 2.08 1.06 1.43 2.03 1.95 29.08%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 27/10/20 28/11/19 01/11/18 21/11/17 29/11/16 26/11/15 29/05/14 -
Price 9.78 1.42 3.24 1.99 2.23 2.29 2.38 -
P/RPS 4.67 1.31 1.45 1.06 1.40 0.00 1.74 16.38%
P/EPS 7.99 19.51 14.78 11.86 19.29 0.00 15.22 -9.42%
EY 12.51 5.12 6.77 8.43 5.18 0.00 6.57 10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.93 1.67 2.08 1.24 1.47 2.29 1.79 33.84%

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