[SUPERMX] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
12-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 3.05%
YoY- 16.1%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 3,958,404 6,702,364 1,510,876 1,504,306 1,295,870 1,011,476 1,148,940 22.87%
PBT 2,045,594 4,892,964 148,544 213,986 196,578 106,946 166,205 51.89%
Tax -599,624 -1,108,594 -38,580 -64,606 -65,792 -23,076 -28,375 66.19%
NP 1,445,970 3,784,370 109,964 149,380 130,786 83,870 137,829 47.90%
-
NP to SH 1,372,730 3,697,958 109,824 148,156 127,608 84,214 138,507 46.51%
-
Tax Rate 29.31% 22.66% 25.97% 30.19% 33.47% 21.58% 17.07% -
Total Cost 2,512,434 2,917,994 1,400,912 1,354,926 1,165,084 927,606 1,011,110 16.36%
-
Net Worth 4,921,161 3,244,657 1,122,841 1,049,046 1,053,093 1,053,886 1,033,673 29.67%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 261,763 195,709 - 19,669 39,739 - 29,674 43.69%
Div Payout % 19.07% 5.29% - 13.28% 31.14% - 21.42% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 4,921,161 3,244,657 1,122,841 1,049,046 1,053,093 1,053,886 1,033,673 29.67%
NOSH 2,720,616 2,720,616 1,360,308 680,154 680,154 680,154 680,048 25.96%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 36.53% 56.46% 7.28% 9.93% 10.09% 8.29% 12.00% -
ROE 27.89% 113.97% 9.78% 14.12% 12.12% 7.99% 13.40% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 151.22 260.27 115.72 229.44 195.66 150.68 168.95 -1.82%
EPS 52.44 143.60 8.42 22.60 19.26 12.54 20.37 17.05%
DPS 10.00 7.60 0.00 3.00 6.00 0.00 4.36 14.82%
NAPS 1.88 1.26 0.86 1.60 1.59 1.57 1.52 3.60%
Adjusted Per Share Value based on latest NOSH - 680,154
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 154.96 262.38 59.15 58.89 50.73 39.60 44.98 22.87%
EPS 53.74 144.76 4.30 5.80 5.00 3.30 5.42 46.52%
DPS 10.25 7.66 0.00 0.77 1.56 0.00 1.16 43.73%
NAPS 1.9265 1.2702 0.4396 0.4107 0.4123 0.4126 0.4047 29.66%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.47 6.01 1.39 3.48 2.00 2.11 3.24 -
P/RPS 0.97 2.31 1.20 1.52 1.02 1.40 0.00 -
P/EPS 2.80 4.19 16.52 15.40 10.38 16.82 0.00 -
EY 35.67 23.89 6.05 6.49 9.63 5.95 0.00 -
DY 6.80 1.26 0.00 0.86 3.00 0.00 0.00 -
P/NAPS 0.78 4.77 1.62 2.18 1.26 1.34 3.24 -21.11%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 29/01/21 25/02/20 12/02/19 14/02/18 24/02/17 26/02/16 -
Price 1.09 6.80 1.65 1.60 2.20 2.06 2.92 -
P/RPS 0.72 2.61 1.43 0.70 1.12 1.37 0.00 -
P/EPS 2.08 4.74 19.62 7.08 11.42 16.42 0.00 -
EY 48.11 21.12 5.10 14.12 8.76 6.09 0.00 -
DY 9.17 1.12 0.00 1.87 2.73 0.00 0.00 -
P/NAPS 0.58 5.40 1.92 1.00 1.38 1.31 2.92 -23.59%

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