[SUPERMX] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 14.34%
YoY- 51.53%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Revenue 6,702,364 1,510,876 1,504,306 1,295,870 1,011,476 1,148,940 940,746 35.20%
PBT 4,892,964 148,544 213,986 196,578 106,946 166,205 128,798 74.85%
Tax -1,108,594 -38,580 -64,606 -65,792 -23,076 -28,375 -22,344 82.17%
NP 3,784,370 109,964 149,380 130,786 83,870 137,829 106,454 73.07%
-
NP to SH 3,697,958 109,824 148,156 127,608 84,214 138,507 106,716 72.39%
-
Tax Rate 22.66% 25.97% 30.19% 33.47% 21.58% 17.07% 17.35% -
Total Cost 2,917,994 1,400,912 1,354,926 1,165,084 927,606 1,011,110 834,292 21.20%
-
Net Worth 3,244,657 1,122,841 1,049,046 1,053,093 1,053,886 1,033,673 925,597 21.25%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Div 195,709 - 19,669 39,739 - 29,674 - -
Div Payout % 5.29% - 13.28% 31.14% - 21.42% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Net Worth 3,244,657 1,122,841 1,049,046 1,053,093 1,053,886 1,033,673 925,597 21.25%
NOSH 2,720,616 1,360,308 680,154 680,154 680,154 680,048 680,586 23.72%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
NP Margin 56.46% 7.28% 9.93% 10.09% 8.29% 12.00% 11.32% -
ROE 113.97% 9.78% 14.12% 12.12% 7.99% 13.40% 11.53% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
RPS 260.27 115.72 229.44 195.66 150.68 168.95 138.23 10.20%
EPS 143.60 8.42 22.60 19.26 12.54 20.37 15.68 40.52%
DPS 7.60 0.00 3.00 6.00 0.00 4.36 0.00 -
NAPS 1.26 0.86 1.60 1.59 1.57 1.52 1.36 -1.16%
Adjusted Per Share Value based on latest NOSH - 680,154
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
RPS 246.35 55.53 55.29 47.63 37.18 42.23 34.58 35.20%
EPS 135.92 4.04 5.45 4.69 3.10 5.09 3.92 72.41%
DPS 7.19 0.00 0.72 1.46 0.00 1.09 0.00 -
NAPS 1.1926 0.4127 0.3856 0.3871 0.3874 0.3799 0.3402 21.25%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 -
Price 6.01 1.39 3.48 2.00 2.11 3.24 2.10 -
P/RPS 2.31 1.20 1.52 1.02 1.40 0.00 1.52 6.64%
P/EPS 4.19 16.52 15.40 10.38 16.82 0.00 13.39 -16.34%
EY 23.89 6.05 6.49 9.63 5.95 0.00 7.47 19.55%
DY 1.26 0.00 0.86 3.00 0.00 0.00 0.00 -
P/NAPS 4.77 1.62 2.18 1.26 1.34 3.24 1.54 18.96%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Date 29/01/21 25/02/20 12/02/19 14/02/18 24/02/17 26/02/16 26/08/14 -
Price 6.80 1.65 1.60 2.20 2.06 2.92 2.24 -
P/RPS 2.61 1.43 0.70 1.12 1.37 0.00 1.62 7.60%
P/EPS 4.74 19.62 7.08 11.42 16.42 0.00 14.29 -15.59%
EY 21.12 5.10 14.12 8.76 6.09 0.00 7.00 18.48%
DY 1.12 0.00 1.87 2.73 0.00 0.00 0.00 -
P/NAPS 5.40 1.92 1.00 1.38 1.31 2.92 1.65 19.97%

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